{"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 2015",null,null,"Jurisdictional",null,null,null,"Percent ROR =",null,{"$f":"ActualROR+((L7*NetToGross))/TotalRateBase","v":7.7163338949613164E-2}]
[null,"Factor Method  :",{"$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,76252101]
[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$67","v":76252100.999999329}]
[null,"Factor 88:","Demand % =",0.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Option2",null,"Option2",null,"Option1 - Undefined"]
[null,"Factor 89:","Demand % =",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Option3",null,"Option3",null,null,null,null,null,"Target ROR - %",{"$f":"ActualROR+((AC17*NetToGross))/TotalRateBase","v":7.7163338949613164E-2}]
[null,"Factor 90:","Demand % =",0,null,"Effective Tot Tax %","=",{"$f":"+H18+H20","v":0.37950999999999996},null,null,"Capital","Embedded","Weighted",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76252101]
[null,"Factor 91:","Demand % =",0,null,"Effective Fed Tax % ","=",{"$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",0.48381999999999997,5.2810000000000003E-2,{"$f":"(K19*L19)","v":2.5550534199999999E-2}]
[null,"Factor 93:","Demand % =",0,null,"State Tax Rate","=",4.5400000000000003E-2,null,"Preferred",1.6000000000000001E-4,6.7530000000000007E-2,{"$f":"(K20*L20)","v":1.0804800000000002E-5}]
[null,"Factor 94:","Demand % =",0,null,"Net to Gross Factor","=",0.61928320321157737,null,"Common",0.51602000000000003,0.1,{"$f":"(K21*L21)","v":5.1602000000000009E-2}]
[null,"Factor 95:","Demand % =",0.75,null,"CCS Regulatory Exp","=",0,null,null,{"$f":"SUM(K19:K21)","v":1},null,{"$f":"SUM(M19:M21)","v":7.7163339000000011E-2}]
[null,"Factor 96:","Demand % =",0,null,"Net Lag Days","=",5.9853714578108992]
[null,"Factor 134:","OverHead  % =",0.3694468413935218]
[null,null,null,null,null,null,"Coincident Peak Data",null,null,"Pacificorp System Peak",null,"Distribution Peak Data"]
[null,"Demand","Sec =",1.1010599999999999,null,null,null,null,"1-inc",null,null,null,null,"Substation"]
[null,"Loss Factors:","Pri =",1.0737699999999999,null,"Month/Yr","Date","Time","0-exc","mW","%","Date","Time","Peaks"]
[null,null,"Trn =",1.0425899999999999,null,"2014-07-01",12,"16:00",1,9027.3784886000012,{"$f":"J$28/MAX($J$28:$J$39)","v":0.99217457632930939},12,"17:00:00",72]
[null,null,null,null,null,"2014-08-01",6,"17:00",1,9098.5787218999994,{"$f":"J$29/MAX($J$28:$J$39)","v":1},28,"17:00:00",27]
[null,"Energy","Sec =",1.0932200000000001,null,"2014-09-01",5,"18:00",1,8411.7112218000002,{"$f":"J$30/MAX($J$28:$J$39)","v":0.92450826430212329},5,"17:00:00",2]
[null,"Loss Factors:","Pri =",1.0663499999999999,null,"2014-10-01",2,"18:00",1,7639.0580000000009,{"$f":"J$31/MAX($J$28:$J$39)","v":0.83958805363886369},1,"16:00:00",2]
[null,null,"Trn =",1.0452699999999999,null,"2014-11-01",26,"19:00",1,8374.5020000000004,{"$f":"J$32/MAX($J$28:$J$39)","v":0.92041870010343829},26,"19:00:00",3]
[null,null,null,null,null,"2014-12-01",18,"19:00",1,8653.1484375,{"$f":"J$33/MAX($J$28:$J$39)","v":0.95104397093055182},18,"19:00:00",11]
[null,"Dist Plant - split:","Sec","Pri",null,"2015-01-01",14,"19:00",1,8558.4824725999988,{"$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,"2015-02-01",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,"2015-03-01",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,"2015-04-01",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,"2015-05-01",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,"2015-06-01",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$6","v":"12 Months Ended June 2015"}]
[{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[{"$f":"TEXT(ActualROR,\"?.00%\")&\" = Earned Return on Rate Base\"","v":"6.93% = 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$102","v":661595338},{"$f":"'G+T+D+R+M'!I$61","v":6.3329110528899987E-2},{"$f":"(E13/E$25)","v":0.91342678716982151},{"$f":"SUM(H13:L13)","v":675763095.8838371},{"$f":"Generation!$I101","v":374741156.17615014},{"$f":"Transmission!$I$101","v":89547771.184628397},{"$f":"Distribution!$I$101","v":174751557.18518731},{"$f":"Retail!$I$101","v":30990513.715919495},{"$f":"Misc!$I$101","v":5732097.6219516788},{"$f":"G13-D13","v":14167757.883837104},{"$f":"'G+T+D+R+M'!I$111","v":2.1414537059263716E-2}]
[{"$f":"A13+1","v":2},"6","General Service - Large ",{"$f":"'G+T+D+R+M'!J$102","v":520951038},{"$f":"'G+T+D+R+M'!J$61","v":8.5131279850851643E-2},1.227890156554976,{"$f":"SUM(H14:L14)","v":495770003.33705765},{"$f":"Generation!$J101","v":340644629.75057751},{"$f":"Transmission!$J$101","v":78247508.373384953},{"$f":"Distribution!$J$101","v":72622375.562229693},{"$f":"Retail!$J$101","v":132408.92422829545},{"$f":"Misc!$J$101","v":4123080.7266372028},-25181034.66294235,{"$f":"'G+T+D+R+M'!J$111","v":-4.833666280734495E-2}]
[{"$f":"A14+1","v":3},"8","General Service - Over 1 MW",{"$f":"'G+T+D+R+M'!K$102","v":162435073},{"$f":"'G+T+D+R+M'!K$61","v":7.1766032153493003E-2},1.0351166411531449,161181090.63466293,{"$f":"Generation!$K101","v":114397446.70877357},{"$f":"Transmission!$K$101","v":24984998.937398296},{"$f":"Distribution!$K$101","v":20579871.0840303},{"$f":"Retail!$K$101","v":-61365.726661229826},{"$f":"Misc!$K$101","v":1280139.6311219875},-1253982.3653370738,{"$f":"'G+T+D+R+M'!K$111","v":-7.7198990475232758E-3}]
[4,"7,11,12","Street & Area Lighting",{"$f":"'G+T+D+R+M'!L$102","v":12123902},{"$f":"'G+T+D+R+M'!L$61","v":0.11197713968187749},1.6151011451425215,11023808.046711169,{"$f":"Generation!$L101","v":3470997.3401219635},{"$f":"Transmission!$L$101","v":591420.95442571549},{"$f":"Distribution!$L$101","v":6586341.9461648939},{"$f":"Retail!$L$101","v":287833.76177222829},{"$f":"Misc!$L$101","v":87214.044226369428},-1100093.9532888308,{"$f":"'G+T+D+R+M'!L$111","v":-9.0737615108471587E-2}]
[5,"9","General Service - High Voltage",{"$f":"'G+T+D+R+M'!M$102","v":274874422},{"$f":"'G+T+D+R+M'!M$61","v":5.231546741234884E-2},0.75457161672817408,289440374.54171896,{"$f":"Generation!$M101","v":237639707.59208581},{"$f":"Transmission!$M$101","v":48965683.212570079},{"$f":"Distribution!$M$101","v":919963.42281716131},{"$f":"Retail!$M$101","v":-71391.071755266545},{"$f":"Misc!$M$101","v":1986411.3860011511},14565952.54171896,{"$f":"'G+T+D+R+M'!M$111","v":5.2991298483635908E-2}]
[6,"10","Irrigation",{"$f":"'G+T+D+R+M'!N$102","v":13948795.999999998},{"$f":"'G+T+D+R+M'!N$61","v":5.9171412569879372E-2},0.85345827257971629,14462345.986337965,{"$f":"Generation!$N101","v":9374993.4903182201},{"$f":"Transmission!$N$101","v":1922918.4341498369},{"$f":"Distribution!$N$101","v":3084477.0047692978},{"$f":"Retail!$N$101","v":-39574.657101281337},{"$f":"Misc!$N$101","v":119531.71420189187},513549.98633796722,{"$f":"'G+T+D+R+M'!N$111","v":3.6816796685388994E-2}]
[7,15,"Traffic Signals",{"$f":"'G+T+D+R+M'!O$102","v":536865},{"$f":"'G+T+D+R+M'!O$61","v":3.9705772308177394E-2},0.5726958065359854,589627.76892499463,{"$f":"Generation!$O101","v":293298.29276934703},{"$f":"Transmission!$O$101","v":55891.868059579283},{"$f":"Distribution!$O$101","v":146622.31125790131},{"$f":"Retail!$O$101","v":89853.542591185076},{"$f":"Misc!$O$101","v":3961.754246981905},52762.768924994627,{"$f":"'G+T+D+R+M'!O$111","v":9.8279397846748481E-2}]
[8,15,"Outdoor Lighting",{"$f":"'G+T+D+R+M'!P$102","v":1379767},{"$f":"'G+T+D+R+M'!P$61","v":0.19352321245113005},2.7912801035054891,1088707.2843054377,{"$f":"Generation!$P101","v":798055.47488907864},{"$f":"Transmission!$P$101","v":147165.36024245233},{"$f":"Distribution!$P$101","v":117148.98918923958},{"$f":"Retail!$P$101","v":18242.837836793184},{"$f":"Misc!$P$101","v":8094.6221478738635},-291059.7156945623,{"$f":"'G+T+D+R+M'!P$111","v":-0.21094845411911015}]
[{"$f":"A20+1","v":9},"23","General Service - Small ",{"$f":"'G+T+D+R+M'!Q$102","v":137738935},{"$f":"'G+T+D+R+M'!Q$61","v":7.8425306547927176E-2},1.1311666182361868,133687599.44980079,{"$f":"Generation!$Q101","v":82423633.637357146},{"$f":"Transmission!$Q$101","v":19372142.610620074},{"$f":"Distribution!$Q$101","v":29063325.429667436},{"$f":"Retail!$Q$101","v":1672529.7510749919},{"$f":"Misc!$Q$101","v":1155968.0210811417},-4051335.5501992106,{"$f":"'G+T+D+R+M'!Q$111","v":-2.9413147053875686E-2}]
[{"$f":"A21+1","v":10},"SpC","Customer 1",{"$f":"'G+T+D+R+M'!R$102","v":27176952},{"$f":"'G+T+D+R+M'!R$61","v":4.0306568425632759E-2},0.58136138327831033,{"$f":"SUM(H22:L22)","v":29790703.901117183},{"$f":"Generation!$R101","v":24610391.684148051},{"$f":"Transmission!$R$101","v":4891802.9671736835},{"$f":"Distribution!$R$101","v":95784.115761081805},{"$f":"Retail!$R$101","v":-6354.2790374880733},{"$f":"Misc!$R$101","v":199079.41307185177},{"$f":"G22-D22","v":2613751.9011171833},{"$f":"'G+T+D+R+M'!R$111","v":9.6175314329479747E-2}]
[{"$f":"A22+1","v":11},"SpC","Customer 2",{"$f":"'G+T+D+R+M'!S$102","v":35062890},{"$f":"'G+T+D+R+M'!S$61","v":6.974309666438834E-2},1.0059388515231857,{"$f":"SUM(H23:L23)","v":35026621.165525571},{"$f":"Generation!$S101","v":29609662.793216102},{"$f":"Transmission!$S$101","v":5103333.7519576931},{"$f":"Distribution!$S$101","v":107346.11711445557},{"$f":"Retail!$S$101","v":-5545.097102271905},{"$f":"Misc!$S$101","v":211823.60033959241},{"$f":"G23-D23","v":-36268.834474429488},{"$f":"'G+T+D+R+M'!S$111","v":-1.0343937557465881E-3}]
[]
[{"$f":"+A23+1","v":12},null,"Total Utah Jurisdiction",{"$f":"SUM(D13:D23)","v":1847823978},{"$f":"'G+T+D+R+M'!H61","v":6.9331348082225699E-2},{"$f":"(E25/E$25)","v":1},{"$f":"SUM(G13:G24)","v":1847823977.9999995},{"$f":"SUM(H13:H23)","v":1218003972.940407},273830637.65461075,308074813.16818887,33007151.701765448,14907402.535027722,-2.4819746613502502E-7,{"$f":"'G+T+D+R+M'!H$111","v":-1.0611759967017567E-10}]
[]
[]
[]
["Footnotes :"]
[null,"Column C :","Annual revenues based on July 2014 thru June 2015 forecasted data. "]
[null,"Column D :  ","Calculated Return on Ratebase per July 2014 thru June 2015 Embedded Cost of Service Study "]
[null,"Column E : ","Rate of Return Index. Rate of return by rate schedule, divided by Utah Jurisdiction's normalized rate of return."]
[null,"Column F : ","Calculated Full Cost of Service at Jurisdictional Rate of Return per the July 2014 thru June 2015 Embedded COS Study"]
[null,"Column G : ","Calculated Generation Cost of Service at Jurisdictional Rate of Return per the July 2014 thru June 2015 Embedded COS Study."]
[null,"Column H : ","Calculated Transmission Cost of Service at Jurisdictional Rate of Return per the July 2014 thru June 2015 Embedded COS Study."]
[null,"Column I : ","Calculated Distribution Cost of Service at Jurisdictional Rate of Return per the July 2014 thru June 2015 Embedded COS Study."]
[null,"Column J :  ","Calculated Retail Cost of Service at Jurisdictional Rate of Return per the July 2014 thru June 2015 Embedded COS Study."]
[null,"Column K : ","Calculated Miscellaneous Cost of Service at Jurisdictional Rate of Return per the July 2014 thru June 2015 Embedded COS Study."]
[null,"Column L :  ","Increase or Decrease Required to Move From Annual Revenue to Full Cost of Service Dollars."]
[null,"Column M : ","Increase or Decrease Required to Move From Annual Revenue to Full Cost of Service Percent."]
[]
[]
[]
[{"$f":"Inputs!C4","v":"Rocky Mountain Power"}]
["Cost Of Service By Rate Schedule"]
[{"$f":"Inputs!$C$5","v":"State of Utah"}]
[{"$f":"Inputs!$C$6","v":"12 Months Ended June 2015"}]
[{"$f":"Inputs!$C$7","v":"2010 Protocol (Non Wgt)"}]
[{"$f":"TEXT(TargetROR,\"?.00%\")&\" = Target Return on Rate Base\"","v":"7.72% = 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$80","v":661595338},{"$f":"(+'G+T+D+R+M'!I$85+'G+T+D+R+M'!I$29)/'G+T+D+R+M'!I$58","v":6.3329110528899987E-2},{"$f":"(E55/E$67)","v":0.91342678716982151},{"$f":"SUM(H55:L55)","v":714324830.09622431},{"$f":"'Generation Summary'!F$69","v":391178565.98359257},{"$f":"'Transmission Summary'!$F$69","v":97224375.227155626},{"$f":"'Distribution Summary'!$F$69","v":188787434.95820332},{"$f":"'Retail Summary'!$F$69","v":30883608.816801958},{"$f":"'Misc Summary'!$F$69","v":6250845.1104708491},{"$f":"G55-D55","v":52729492.096224308},{"$f":"M55/D55","v":7.9700519437796144E-2}]
[{"$f":"A55+1","v":2},"6","General Service - Large ",{"$f":"'Class Summary'!G$80","v":520951038},{"$f":"(+'G+T+D+R+M'!J$85+'G+T+D+R+M'!J$29)/'G+T+D+R+M'!J$58","v":8.5131279850851643E-2},1.227890156554976,500445311.3950299,{"$f":"'Generation Summary'!G$69","v":343091544.08019781},{"$f":"'Transmission Summary'!$G$69","v":79381417.958655864},{"$f":"'Distribution Summary'!$G$69","v":73657128.928234056},{"$f":"'Retail Summary'!$G$69","v":129479.51662677538},{"$f":"'Misc Summary'!$G$69","v":4185740.9113154355},-20505726.604970098,-3.9362099524159311E-2]
[{"$f":"A56+1","v":3},"8","General Service - Over 1 MW",{"$f":"'Class Summary'!H80","v":162435073},{"$f":"(+'G+T+D+R+M'!K$85+'G+T+D+R+M'!K$29)/'G+T+D+R+M'!K$58","v":7.1766032153493003E-2},1.0351166411531449,166923938.77033558,{"$f":"'Generation Summary'!H$69","v":117507445.65177405},{"$f":"'Transmission Summary'!$H$69","v":26419046.572508238},{"$f":"'Distribution Summary'!$H$69","v":21721482.813012496},{"$f":"'Retail Summary'!$H$69","v":-81405.90702818695},{"$f":"'Misc Summary'!$H$69","v":1357369.6400689699},4488865.7703355849,2.7634830873844499E-2]
[4,"7,11,12","Street & Area Lighting",{"$f":"'Class Summary'!I$80","v":12123902},{"$f":"(+'G+T+D+R+M'!L$85+'G+T+D+R+M'!L$29)/'G+T+D+R+M'!L$58","v":0.11197713968187749},1.6151011451425215,10673742.621425766,{"$f":"'Generation Summary'!I$69","v":3387312.8742229561},{"$f":"'Transmission Summary'!$I$69","v":555464.00012109301},{"$f":"'Distribution Summary'!$I$69","v":6361180.3360607736},{"$f":"'Retail Summary'!$I$69","v":288210.0324043443},{"$f":"'Misc Summary'!$I$69","v":81575.378616599293},-1450159.3785742335,-0.11961160512302339]
[5,"9","General Service - High Voltage",{"$f":"'Class Summary'!J$80","v":274874422},{"$f":"(+'G+T+D+R+M'!M$85+'G+T+D+R+M'!M$29)/'G+T+D+R+M'!M$58","v":5.231546741234884E-2},0.75457161672817408,309221069.39700621,{"$f":"'Generation Summary'!J$69","v":250978552.10510412},{"$f":"'Transmission Summary'!$J$69","v":55195203.663917482},{"$f":"'Distribution Summary'!$J$69","v":936054.34355315054},{"$f":"'Retail Summary'!$J$69","v":-141415.99110937541},{"$f":"'Misc Summary'!$J$69","v":2252675.2755408343},34346647.397006214,0.124953959510304]
[6,"10","Irrigation",{"$f":"'Class Summary'!K$80","v":13948795.999999998},{"$f":"(+'G+T+D+R+M'!N$85+'G+T+D+R+M'!N$29)/'G+T+D+R+M'!N$58","v":5.9171412569879372E-2},0.85345827257971629,15417316.911423117,{"$f":"'Generation Summary'!K$69","v":9799477.2023804504},{"$f":"'Transmission Summary'!$K$69","v":2116862.3941758182},{"$f":"'Distribution Summary'!$K$69","v":3410861.1059951736},{"$f":"'Retail Summary'!$K$69","v":-42138.089372364469},{"$f":"'Misc Summary'!$K$69","v":132254.29824403796},1468520.9114231188,0.10527940271139667]
[7,15,"Traffic Signals",{"$f":"'Class Summary'!L$80","v":536865},{"$f":"(+'G+T+D+R+M'!O$85+'G+T+D+R+M'!O$29)/'G+T+D+R+M'!O$58","v":3.9705772308177394E-2},0.5726958065359854,644588.64477304672,{"$f":"'Generation Summary'!L$69","v":315397.04555832205},{"$f":"'Transmission Summary'!$L$69","v":65433.668655276801},{"$f":"'Distribution Summary'!$L$69","v":169099.16602040461},{"$f":"'Retail Summary'!$L$69","v":89960.396087100875},{"$f":"'Misc Summary'!$L$69","v":4698.3684519423314},107723.64477304672,0.20065313397790269]
[8,15,"Outdoor Lighting",{"$f":"'Class Summary'!M$80","v":1379767},{"$f":"(+'G+T+D+R+M'!P$85+'G+T+D+R+M'!P$29)/'G+T+D+R+M'!P$58","v":0.19352321245113005},2.7912801035054891,939412.03877741785,{"$f":"'Generation Summary'!M$69","v":712239.7306955267},{"$f":"'Transmission Summary'!$M$69","v":112835.92557618255},{"$f":"'Distribution Summary'!$M$69","v":90116.902550733939},{"$f":"'Retail Summary'!$M$69","v":18134.569406104409},{"$f":"'Misc Summary'!$M$69","v":6084.9105488702016},-440354.96122258215,-0.31915168374267694]
[{"$f":"A62+1","v":9},"23","General Service - Small ",{"$f":"'Class Summary'!N$80","v":137738935},{"$f":"(+'G+T+D+R+M'!Q$85+'G+T+D+R+M'!Q$29)/'G+T+D+R+M'!Q$58","v":7.8425306547927176E-2},1.1311666182361868,136831105.79054967,{"$f":"'Generation Summary'!N$69","v":83914718.1166365},{"$f":"'Transmission Summary'!$N$69","v":20053528.180222742},{"$f":"'Distribution Summary'!$N$69","v":30032327.392302662},{"$f":"'Retail Summary'!$N$69","v":1631492.1027689439},{"$f":"'Misc Summary'!$N$69","v":1199039.9986187981},-907829.20945033431,-6.5909411122594659E-3]
[{"$f":"A63+1","v":10},"SpC","Customer 1",{"$f":"'Class Summary'!O$80","v":27176952},{"$f":"(+'G+T+D+R+M'!R$85+'G+T+D+R+M'!R$29)/'G+T+D+R+M'!R$58","v":4.0306568425632759E-2},0.58136138327831033,32536441.298627771,{"$f":"'Generation Summary'!O$69","v":26462791.221269686},{"$f":"'Transmission Summary'!$O$69","v":5746859.9423981728},{"$f":"'Distribution Summary'!$O$69","v":97958.636503743473},{"$f":"'Retail Summary'!$O$69","v":-7003.6445466515543},{"$f":"'Misc Summary'!$O$69","v":235835.14300282067},5359489.2986277714,0.19720715180377002]
[{"$f":"A64+1","v":11},"SpC","Customer 2",{"$f":"'Class Summary'!P$80","v":35062890},{"$f":"(+'G+T+D+R+M'!S$85+'G+T+D+R+M'!S$29)/'G+T+D+R+M'!S$58","v":6.974309666438834E-2},1.0059388515231857,36118322.035826549,{"$f":"'Generation Summary'!P$69","v":30356523.397573125},{"$f":"'Transmission Summary'!$P$69","v":5433063.924555121},{"$f":"'Distribution Summary'!$P$69","v":108265.86249297108},{"$f":"'Retail Summary'!$P$69","v":-5797.1901416479068},{"$f":"'Misc Summary'!$P$69","v":226266.04134697843},1055432.0358265489,3.0101113622594971E-2]
[]
[{"$f":"A65+1","v":12},null,"Total Utah Jurisdiction",{"$f":"SUM(D55:D65)","v":1847823978},{"$f":"(+'G+T+D+R+M'!H$85+'G+T+D+R+M'!H$29)/'G+T+D+R+M'!H$58","v":6.9331348082225699E-2},{"$f":"(E67/E$67)","v":1},{"$f":"SUM(G55:G65)","v":1924076078.9999998},1257704567.4090049,{"$f":"SUM(I55:I65)","v":292304091.45794165},{"$f":"SUM(J55:J65)","v":325371910.44492948},{"$f":"SUM(K55:K65)","v":32763124.611897003},{"$f":"SUM(L55:L65)","v":15932385.076226136},{"$f":"SUM(M55:M65)","v":76252100.999999329},{"$f":"M67/D67","v":4.1265889991605756E-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$6","v":"12 Months Ended June 2015"}]
[null,null,null,null,null,{"$f":"ActualROR","v":6.9331348082225699E-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",{"$f":"SUM(D15:N15)","v":98933097.71123071},{"$f":"'Dist. Factors'!$P$259","v":57008524.904162668},{"$f":"'Dist. Factors'!P264","v":17458659.246531699},{"$f":"'Dist. Factors'!P265","v":4584311.0377759002},{"$f":"'Dist. Factors'!P260+'Dist. Factors'!P266+'Dist. Factors'!P277+'Dist. Factors'!P278","v":244988.82444096362},{"$f":"'Dist. Factors'!P267","v":9632375.4661925007},{"$f":"'Dist. Factors'!P274","v":606327.62251799996},{"$f":"'Dist. Factors'!P279","v":8467},{"$f":"'Dist. Factors'!P280","v":49463.175559036397},{"$f":"'Dist. Factors'!P268","v":6868110.4083941914},{"$f":"'Dist. Factors'!P269","v":1085325.0687816003},{"$f":"'Dist. Factors'!P270","v":1386544.9568741452},{"$f":"SUM(M15:N15)","v":2471870.0256557455}]
[{"$f":"+A15+1","v":16},"Annual KWH",{"$f":"SUM(D16:N16)","v":22506063715.063534},{"$f":"'Energy Factor'!C25*1000","v":6203851850.0023994},{"$f":"'Energy Factor'!D25*1000","v":6079744858.0845947},{"$f":"'Energy Factor'!E25*1000","v":2187047323.0000005},{"$f":"'Energy Factor'!F25*1000","v":85461637.388070524},{"$f":"'Energy Factor'!G25*1000","v":5070026322.1907797},{"$f":"'Energy Factor'!H25*1000","v":189890000},{"$f":"'Energy Factor'!I25*1000","v":6177949.0000000009},{"$f":"'Energy Factor'!J25*1000","v":17536444.611929487},{"$f":"'Energy Factor'!K25*1000","v":1390888208.9999998},{"$f":"'Energy Factor'!L25*1000","v":535721169.99999994},{"$f":"'Energy Factor'!M25*1000","v":739717951.78575742},{"$f":"SUM(M16:N16)","v":1275439121.7857573}]
[{"$f":"+A16+1","v":17},"Average Customers",{"$f":"SUM(D17:N17)","v":854847.16666666663},{"$f":"'Cust Factors'!D23","v":740635.7218712765},{"$f":"'Cust Factors'!E23","v":15384.112701347747},{"$f":"'Cust Factors'!F23","v":273.5},{"$f":"'Cust Factors'!G23","v":9698.9166666666679},{"$f":"'Cust Factors'!H23","v":158.25},{"$f":"'Cust Factors'!I23","v":3045},{"$f":"'Cust Factors'!J23","v":2466.333333333333},{"$f":"'Cust Factors'!K23","v":515.16666666666674},{"$f":"'Cust Factors'!L23","v":82668.165427375745},{"$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":0.3116269982488431},{"$f":"+D16/(D15*730)","v":0.14907291858666505},0.47703649496847933,0.65352355289570485,0.47786153680758209,0.72103102309745914,0.42901441070913876,0.99952094432696814,0.48566487278975712,0.27741637807248171,0.67617033601020737,0.73081818061251125,{"$f":"+O16/(O15*730)","v":0.70682392723908494}]
[null,"CP Load Factor",null,{"$f":"'Demand Factors'!D29*1000/730/'Demand Factors'!D27","v":0.61127518485934396},{"$f":"'Demand Factors'!E29*1000/730/'Demand Factors'!E27","v":0.77102715225614793},null,{"$f":"'Demand Factors'!G29*1000/730/'Demand Factors'!G27","v":2.4429991095618337},{"$f":"'Demand Factors'!H29*1000/730/'Demand Factors'!H27","v":0.95171800742374424},{"$f":"'Demand Factors'!I29*1000/730/'Demand Factors'!I27","v":0.96260623356302066},{"$f":"'Demand Factors'!J29*1000/730/'Demand Factors'!J27","v":0.99240394416028965},{"$f":"'Demand Factors'!K29*1000/730/'Demand Factors'!K27","v":2.1164987130622062},{"$f":"'Demand Factors'!L29*1000/730/'Demand Factors'!L27","v":0.66811500059281714},{"$f":"'Demand Factors'!M29*1000/730/'Demand Factors'!M27","v":0.95815387637387828},{"$f":"'Demand Factors'!N29*1000/730/'Demand Factors'!N27","v":1.6988635474823774},{"$f":"SUM('Demand Factors'!M29:N29)*1000/SUM('Demand Factors'!M27:N27)/730","v":1.2824446290915656}]
[{"$f":"+A18+1","v":19}]
[{"$f":"+A20+1","v":20},"GTDRM TOTAL",{"$f":"+C22/$C22","v":1},0.36570739261211271,0.26829936942795046,8.7227527524723264E-2,5.9658365132097763E-3,0.15663856622115058,7.8266930420918743E-3,3.1909313916004753E-4,5.891842345825014E-4,7.234865125045159E-2,1.6122053680790151E-2,1.8955632459894463E-2]
[{"$f":"+A21+1","v":21},"Revenue Requirement",{"$f":"C100+C106+C34+C40+C52+C58+C70+C76+C82+C88+C94","v":1847823977.794996},675762888.92555046,495770008.05624455,{"$f":"F100+F106+F34+F40+F52+F58+F70+F76+F82+F88+F94","v":161181116.88395664},11023815.756713917,289440498.51087135,14462351.070018625,589627.95368981129,1088708.7560003379,133687572.54171236,29790717.36266211,35026672.173662134,{"$f":"SUM(M22:N22)","v":64817389.536324248}]
[22,"Per NCP kW",{"$f":"C22/C$15","v":18.677510565660114},11.853716440858259,28.396797317338855,35.159289052549632,44.997218880775478,30.048714310062273,23.852370456022367,69.638355224968848,22.010490505222776,19.464971381112289,27.448658673392245,25.261836624920527,26.222005551901656]
[23,"Per KWH",{"$f":"C22/C$16","v":8.2103383389883003E-2},0.108926342095885,8.1544541691908334E-2,{"$f":"F22/F$16","v":7.3698047220515775E-2},0.128991394193118,5.7088559332331611E-2,7.6161730844271025E-2,9.5440728579956099E-2,6.2082638761321314E-2,9.6116691245681826E-2,5.5608624469072436E-2,4.7351388578719823E-2,5.0819665501221772E-2]
[24,"Per Customer",{"$f":"C22/C$17","v":2161.584023259124},912.40925730422566,32226.103492651346,{"$f":"F22/F$17","v":589327.66685176105},1136.6027913819155,1829007.8894841792,4749.5405812869049,239.07066645079524,2113.3136641870028,1617.1590581522864,29790717.36266211,35026672.173662134,32408694.768162124]
[25]
[26,"GENERATION-TOTAL",{"$f":"+C28/$C28","v":1},0.30766808446111843,0.27967448550262236,9.3922085231574109E-2,2.8497485453768279E-3,0.19510595765076777,7.6970180576957778E-3,2.4080256226771844E-4,6.5521703074844354E-4,6.7671049159956087E-2,2.0205521240181757E-2,2.4310030557690258E-2,4.4515551797872012E-2]
[27,"Revenue Requirement",{"$f":"+C34+C40","v":1218003972.9314902},374740949.21786356,340644634.46976447,{"$f":"+F34+F40","v":114397472.9580673},3471005.0501247114,237639831.56123823,9374998.5739988796,293298.47753416363,798056.9465839786,82423606.7292687,24610405.145692989,29609713.801352665,{"$f":"SUM(M28:N28)","v":54220118.947045654}]
[28,"Per NCP kW",{"$f":"C28/C$15","v":12.311390233495382},6.5734194990633865,19.51150026239479,24.954125497899845,14.16801381877376,24.670947721597987,15.461935471561937,34.640188677709183,16.134365365027236,12.000914637093009,22.675607385832286,21.355033354349647,21.934858380210329]
[29,"Per KWH",{"$f":"C28/C$16","v":5.4118924941826588E-2},6.0404561275543452E-2,5.6029429264089797E-2,{"$f":"F28/F$16","v":5.2306811908005187E-2},4.0614773554633818E-2,4.6871518303785269E-2,4.9370680783605667E-2,4.7475056452256824E-2,4.5508480438565396E-2,5.9259691897545388E-2,4.59388325940022E-2,4.002838342623926E-2,4.2510942326382015E-2]
[30,"Per Customer",{"$f":"C28/C$17","v":1424.8207403913996},505.972015866383,22142.624737786911,{"$f":"F28/F$17","v":418272.2960075587},357.87554109562518,1501673.5011768609,3078.8172656810771,118.92085857581984,1549.1238044334748,997.04168228673359,24610405.145692989,29609713.801352665,27110059.473522827]
[31]
[32,"GENERATION-DEMAND",{"$f":"+C34/$C34","v":1},0.34669927510782339,0.282590498902898,8.8910231406595597E-2,1.308404450395039E-3,0.1682836560845993,6.645002453768388E-3,1.9997266346383739E-4,3.5672771917019132E-4,7.3651186853607109E-2,1.7142678868205596E-2,1.4212365489473064E-2,3.1355044357678656E-2]
[33,"Revenue Requirement",{"$f":"'Generation Summary'!E$133","v":531227964.89847863},{"$f":"'Generation Summary'!F$133","v":184176350.34730679},{"$f":"'Generation Summary'!G$133","v":150119975.63183227},{"$f":"'Generation Summary'!H133","v":47231601.288778581},{"$f":"'Generation Summary'!I$133","v":695061.033447469},{"$f":"'Generation Summary'!J$133","v":89396984.147497162},{"$f":"'Generation Summary'!K$133","v":3530011.1302607777},{"$f":"'Generation Summary'!L$133","v":106231.07104722269},{"$f":"'Generation Summary'!M$133","v":189503.74027765673},{"$f":"'Generation Summary'!N$133","v":39125570.10459929},{"$f":"'Generation Summary'!O$133","v":9106670.4080650136},{"$f":"'Generation Summary'!P$133","v":7550005.9953661459},{"$f":"SUM(M34:N34)","v":16656676.403431159}]
[34,"Per NCP kW",{"$f":"C34/C$15","v":5.3695676895617366},3.2306808614488207,8.5985970349730483,10.3028788621841,2.8371132235664973,9.280886574787365,5.8219533452906189,12.546482939320029,3.8312085331334211,5.6967008067866951,8.3907307312898212,5.4451937947883282,6.7384920042518912]
[35,"Per KWH",{"$f":"C34/C$16","v":2.3603770593741028E-2},2.9687419171242065E-2,2.469182163659531E-2,{"$f":"F34/F$16","v":2.159605820691177E-2},8.1330179796495639E-3,1.763244970863748E-2,1.8589768446262457E-2,1.7195200388870589E-2,1.080628054724065E-2,2.81299171647513E-2,1.699889964786162E-2,1.020660101210148E-2,1.3059562090356731E-2]
[36,"Per Customer",{"$f":"C34/C$17","v":621.43033937857354},248.67332874786302,9758.1172568165603,{"$f":"F34/F$17","v":172693.24054398018},71.663780330875667,564909.85243284144,1159.2811593631454,43.072471028742818,367.84938261596255,473.28460601888196,9106670.4080650136,7550005.9953661459,8328338.2017155793]
[37]
[38,"GENERATION-ENERGY",{"$f":"+C40/$C40","v":1},0.27747707642896702,0.27741892059335621,9.7798803225025058E-2,4.0419932906913805E-3,0.2158532704692494,8.5107624252610016E-3,2.7238488866656663E-4,8.8610143509420657E-4,6.3045354115789362E-2,2.2574659796331664E-2,3.2120673331567762E-2,5.4695333127899426E-2]
[39,"Revenue Requirement",{"$f":"'Generation Summary'!E$204","v":686776008.03301156},{"$f":"'Generation Summary'!F$204","v":190564598.8705568},{"$f":"'Generation Summary'!G$204","v":190524658.8379322},{"$f":"'Generation Summary'!$H$204","v":67165871.669288725},{"$f":"'Generation Summary'!I$204","v":2775944.0166772422},{"$f":"'Generation Summary'!J$204","v":148242847.41374105},{"$f":"'Generation Summary'!K$204","v":5844987.4437381029},{"$f":"'Generation Summary'!L$204","v":187067.40648694092},{"$f":"'Generation Summary'!M$204","v":608553.2063063219},{"$f":"'Generation Summary'!N$204","v":43298036.624669418},{"$f":"'Generation Summary'!O$204","v":15503734.737627978},{"$f":"'Generation Summary'!P$204","v":22059707.80598652},{"$f":"SUM(M40:N40)","v":37563442.543614499}]
[40,"Per NCP kW",{"$f":"C40/C$15","v":6.9418225439336458},3.3427386376145667,10.912903227421742,14.651246635715747,11.330900595207263,15.390061146810622,9.6399821262713186,22.093705738389147,12.303156831893816,6.3042138303063151,14.284876654542465,15.90983955956132,15.196366375958441]
[41,"Per KWH",{"$f":"C40/C$16","v":3.0515154348085556E-2},3.0717142104301393E-2,3.133760762749449E-2,{"$f":"F40/F$16","v":3.0710753701093423E-2},3.2481755574984249E-2,2.9239068595147785E-2,3.0780912337343213E-2,3.0279856063386228E-2,3.4702199891324746E-2,3.1129774732794088E-2,2.8939932946140581E-2,2.9821782414137781E-2,2.9451380236025285E-2]
[42,"Per Customer",{"$f":"C40/C$17","v":803.39040101282615},257.29868711852004,12384.507480970353,{"$f":"F40/F$17","v":245579.05546357852},286.2117607647495,936763.64874401933,1919.5361063179321,75.84838754707701,1181.2744218175123,523.75707626785163,15503734.737627978,22059707.80598652,18781721.27180725]
[43]
[44,"TRANSMISSION-TOTAL",{"$f":"+C46/$C46","v":1},0.32701881700168695,0.2857514741359235,9.1242525494581339E-2,2.1598056356706471E-3,0.178817401996966,7.0222910431785206E-3,2.0411108318009699E-4,5.3743204742515204E-4,7.0744978635497419E-2,1.7864337639763406E-2,1.8636825286126868E-2,3.6501162925890271E-2]
[45,"Revenue Requirement",{"$f":"+C52+C58","v":273830637.65461081},89547771.184628427,78247508.373384967,{"$f":"+F52+F58","v":24984998.937398292},591420.95442571538,48965683.212570079,1922918.4341498364,55891.868059579268,147165.36024245241,19372142.610620078,4891802.9671736788,5103333.751957695,{"$f":"SUM(M46:N46)","v":9995136.7191313729}]
[46,"Per NCP kW",{"$f":"C46/C$15","v":2.7678364873793497},1.5707786043432568,4.4818738523079578,5.4501098925259397,2.4140731960948427,5.083448354399053,3.1714181619570714,6.6011418518459042,2.9752509534452418,2.8205927771550501,4.5072237874918697,3.6806118161958148,4.0435527011497427]
[47,"Per KWH",{"$f":"C46/C$16","v":1.2166971582477714E-2},1.4434221407881266E-2,1.2870196069056195E-2,{"$f":"F46/F$16","v":1.1424077876433901E-2},6.9203091878540469E-3,9.6578755416425136E-3,1.0126486040074972E-2,9.0469940848620246E-3,8.3919724607313204E-3,1.3927893331231829E-2,9.1312481960973829E-3,6.8990265000838597E-3,7.8366239112511032E-3]
[48,"Per Customer",{"$f":"C46/C$17","v":320.32701087653777},120.90663269438137,5086.2542346384389,{"$f":"F46/F$17","v":91352.829752827398},60.978042677520541,309419.7991315645,631.50030678155542,22.661927852241902,285.66553266085873,234.33618625102511,4891802.9671736788,5103333.751957695,4997568.3595656864]
[49]
[50,"TRANSMISSION-DEMAND",{"$f":"+C52/$C52","v":1},0.34239329216050673,0.28512649984786098,8.9146274683307616E-2,1.4178020560383642E-3,0.17015411198038985,6.6512045399819445E-3,1.9236952870469468E-4,3.4298097596592537E-4,7.289269870768865E-2,1.7002501148867945E-2,1.4680264370687236E-2,3.1682765519555178E-2]
[51,"Revenue Requirement",{"$f":"'Transmission Summary'!E$133","v":208383970.82136211},{"$f":"'Transmission Summary'!F$133","v":71349273.803005144},{"$f":"'Transmission Summary'!G$133","v":59415792.224693775},{"$f":"'Transmission Summary'!$H$133","v":18576654.702439506},{"$f":"'Transmission Summary'!I$133","v":295447.22227596567},{"$f":"'Transmission Summary'!J$133","v":35457389.506056339},{"$f":"'Transmission Summary'!K$133","v":1386004.4127865087},{"$f":"'Transmission Summary'!L$133","v":40086.726256518275},{"$f":"'Transmission Summary'!M$133","v":71471.737687965695},{"$f":"'Transmission Summary'!N$133","v":15189670.000593331},{"$f":"'Transmission Summary'!O$133","v":3543048.7032958735},{"$f":"'Transmission Summary'!P$133","v":3059131.782271171},{"$f":"SUM(M52:N52)","v":6602180.4855670445}]
[52,"Per NCP kW",{"$f":"C52/C$15","v":2.1063119991410795},1.2515544635289333,3.4032276697591879,4.0522238891216364,1.2059620390854249,3.6810638902629891,2.2859001657068041,4.7344663111513254,1.4449484263836063,2.2116228623856347,3.2645046218948437,2.2062983007545167,2.6709254196387602]
[53,"Per KWH",{"$f":"C52/C$16","v":9.2590145242452421E-3},1.1500802328633548E-2,9.7727443522050272E-3,{"$f":"F52/F$16","v":8.4939427268348605E-3},3.4570742066920282E-3,6.9935316412193796E-3,7.2989857959161021E-3,6.4886787276033303E-3,4.0756116344897947E-3,1.0920841734300253E-2,6.6136059235737763E-3,4.1355381127172906E-3,5.1763979736823926E-3]
[54,"Per Customer",{"$f":"C52/C$17","v":243.76751651867843},96.335177599502472,3862.1526881747668,{"$f":"F52/F$17","v":67921.955036341882},30.461878623141654,224059.33337160404,455.17386298407507,16.253571938039578,138.73517506560793,183.7426767857514,3543048.7032958735,3059131.782271171,3301090.2427835222]
[55]
[56,"TRANSMISSION-ENERGY",{"$f":"+C58/$C58","v":1},0.27806606909395637,0.28774140930159886,9.7917045207001632E-2,4.5223652551146711E-3,0.20640155351121955,8.2038405826125385E-3,2.4149651262349013E-4,1.1565695583450595E-3,6.3906579393619128E-2,2.0608448514487239E-2,3.1234623069421368E-2,5.1843071583908606E-2]
[57,"Revenue Requirement",{"$f":"'Transmission Summary'!E$204","v":65446666.833248697},{"$f":"'Transmission Summary'!F$204","v":18198497.381623276},{"$f":"'Transmission Summary'!G$204","v":18831716.148691189},{"$f":"'Transmission Summary'!$H$204","v":6408344.2349587874},{"$f":"'Transmission Summary'!I$204","v":295973.73214974965},{"$f":"'Transmission Summary'!J$204","v":13508293.706513738},{"$f":"'Transmission Summary'!K$204","v":536914.02136332775},{"$f":"'Transmission Summary'!L$204","v":15805.141803060997},{"$f":"'Transmission Summary'!M$204","v":75693.622554486705},{"$f":"'Transmission Summary'!N$204","v":4182472.6100267479},{"$f":"'Transmission Summary'!O$204","v":1348754.2638778053},{"$f":"'Transmission Summary'!P$204","v":2044201.969686524},{"$f":"SUM(M58:N58)","v":3392956.2335643293}]
[58,"Per NCP kW",{"$f":"C58/C$15","v":0.66152448823827037},0.31922414081432321,1.0786461825487692,1.3978860034043032,1.2081111570094176,1.4023844641360639,0.88551799625026728,1.8666755406945785,1.5303025270616351,0.60896991476941575,1.242719165597026,1.4743135154412981,1.3726272815109828]
[59,"Per KWH",{"$f":"C58/C$16","v":2.9079570582324706E-3},2.9334190792477156E-3,3.097451716851168E-3,{"$f":"F58/F$16","v":2.9301351495990406E-3},3.4632349811620183E-3,2.6643439004231341E-3,2.8275002441588695E-3,2.5583153572586947E-3,4.3163608262415248E-3,3.0070515969315751E-3,2.5176422725236066E-3,2.7634883873665687E-3,2.6602259375687106E-3]
[60,"Per Customer",{"$f":"C58/C$17","v":76.559494357859336},24.571455094878882,1224.1015464636714,{"$f":"F58/F$17","v":23430.874716485512},30.516164054378883,85360.465759960425,176.32644379748038,6.4083559142023239,146.93035759525077,50.593509465273712,1348754.2638778053,2044201.969686524,1696478.1167821647]
[61]
[62,"DISTRIBUTION-TOTAL",{"$f":"+C64/$C64","v":1},0.56723740375940568,0.23572967492990926,6.6801537173358697E-2,2.1379034132755218E-2,2.9861688898109337E-3,1.0012103790793748E-2,4.7593086156593747E-4,3.8026149552603607E-4,9.4338531380690135E-2,3.10911868373965E-4,3.4844171781044493E-4,6.5935358618440993E-4]
[63,"Revenue Requirement",{"$f":"+C70+C76+C82+C88+C94","v":308074813.16818881},174751557.18518737,72622375.562229678,{"$f":"+F70+F76+F82+F88+F94","v":20579871.0840303},6586341.9461648958,919963.42281716119,3084477.0047692987,146622.31125790131,117148.98918923963,29063325.429667432,95784.115761081775,107346.11711445558,{"$f":"SUM(M64:N64)","v":203130.23287553736}]
[64,"Per NCP kW",{"$f":"C64/C$15","v":3.1139711612731267},3.0653583385811709,4.159676555727307,4.4891960677290168,26.884254664245081,9.5507429714095815E-2,5.0871457776570788,17.31691404959269,2.3684081716390679,4.2316334044581305,8.8253849944339935E-2,7.7419860482893274E-2,8.2176745042106467E-2]
[65,"Per KWH",{"$f":"C64/C$16","v":1.3688524882384975E-2},2.8168235059500942E-2,1.1944970925162991E-2,{"$f":"F64/F$16","v":9.4098883309944245E-3},7.70678183505559E-2,1.8145140958945576E-4,1.6243493626674911E-2,2.37331695774603E-2,6.6803158668517605E-3,2.089551499653804E-2,1.7879471845602403E-4,1.4511763146387172E-4,1.5926297806447424E-4]
[66,"Per Customer",{"$f":"C64/C$17","v":360.38583875697333},235.94805384712382,4720.608654658874,{"$f":"F64/F$17","v":75246.329374882262},679.08016663354795,5813.3549625097075,1012.9645335859766,59.44951125472415,227.40017312696139,351.56611108298586,95784.115761081775,107346.11711445558,101565.11643776868]
[67]
[68,"DISTRIBUTION-SUBSTATION",{"$f":"+C70/$C70","v":1},0.48522385090049375,0.30894967943050328,9.4200001077482179E-2,4.1298730623989715E-3,1.0494512468028239E-3,1.2012470795977828E-2,2.199145759877878E-4,2.125037056585597E-4,9.3641515564829567E-2,1.6856581103808524E-4,1.9217382882727625E-4,3.6073963986536149E-4]
[69,"Revenue Requirement",{"$f":"'Distribution Summary'!E$133","v":68691816.196592435},{"$f":"'Distribution Summary'!F$133","v":33330907.580259491},{"$f":"'Distribution Summary'!G$133","v":21222314.593436286},{"$f":"'Distribution Summary'!$H$133","v":6470769.1597332153},{"$f":"'Distribution Summary'!I$133","v":283688.48131756845},{"$f":"'Distribution Summary'!J$133","v":72088.712152664346},{"$f":"'Distribution Summary'!K$133","v":825158.43598424341},{"$f":"'Distribution Summary'!L$133","v":15106.33163270468},{"$f":"'Distribution Summary'!M$133","v":14597.265490192563},{"$f":"'Distribution Summary'!N$133","v":6432405.7755496223},{"$f":"'Distribution Summary'!O$133","v":11579.091708857684},{"$f":"'Distribution Summary'!P$133","v":13200.769327598677},{"$f":"SUM(M70:N70)","v":24779.861036456361}]
[70,"Per NCP kW",{"$f":"C70/C$15","v":0.69432594132544445},0.58466532218281841,1.2155752795079191,1.4115030822325134,1.1579649886680057,7.4840014704243745E-3,1.3609118327109484,1.7841421557463895,0.29511379577257646,0.9365612072409244,1.0668777532114428E-2,9.5206212118493123E-3,1.0024742716754567E-2]
[71,"Per KWH",{"$f":"C70/C$16","v":3.0521470598439794E-3},5.3726150117924878E-3,3.490658751117775E-3,{"$f":"F70/F$16","v":2.9586781647034412E-3},3.31948333764511E-3,1.4218607078456846E-5,4.3454549264534386E-3,2.4452017381018649E-3,8.3239595101634834E-4,4.6246748904243701E-3,2.1614026768547685E-5,1.7845679283206015E-5,1.9428493773784973E-5]
[72,"Per Customer",{"$f":"C70/C$17","v":80.355669264770057},45.003105569963921,1379.495522778969,{"$f":"F70/F$17","v":23659.119414015411},29.24950188432403,455.53688564084894,270.98799211305203,6.1250162046376602,28.335034921111411,77.809949480498773,11579.091708857684,13200.769327598677,12389.930518228181]
[73]
[74,"DISTRIBUTION- P & C",{"$f":"+C76/$C76","v":1},0.55529773594364096,0.22983747305623048,7.0490022287118509E-2,3.8282808327362229E-2,1.2134309966239953E-3,8.5421839215513769E-3,2.5715586683093148E-4,1.4715155571676667E-4,9.5505350010166093E-2,1.9778876606501536E-4,2.288992686933899E-4,4.2668803475840524E-4]
[75,"Revenue Requirement",{"$f":"'Distribution Summary'!E$204","v":145043927.73934782},{"$f":"'Distribution Summary'!F$204","v":80542564.686032906},{"$f":"'Distribution Summary'!G$204","v":33336529.833762195},{"$f":"'Distribution Summary'!$H$204","v":10224149.698957834},{"$f":"'Distribution Summary'!I$204","v":5552688.8846932296},{"$f":"'Distribution Summary'!J$204","v":176000.79779101559},{"$f":"'Distribution Summary'!K$204","v":1238991.9074537167},{"$f":"'Distribution Summary'!L$204","v":37298.896966374974},{"$f":"'Distribution Summary'!M$204","v":21343.439614115319},{"$f":"'Distribution Summary'!N$204","v":13852471.085595652},{"$f":"'Distribution Summary'!O$204","v":28688.059492788856},{"$f":"'Distribution Summary'!P$204","v":33200.448987953605},{"$f":"SUM(M76:N76)","v":61888.508480742457}]
[76,"Per NCP kW",{"$f":"C76/C$15","v":1.4660809283735052},1.4128161502412742,1.9094553231734999,2.2302478201649527,22.665070120499692,1.8271795821159516E-2,2.0434363559231294,4.405208098071923,0.43150160443380792,2.0169260920245531,2.6432688526207577E-2,2.39447331464833E-2,2.5037120818811855E-2]
[77,"Per KWH",{"$f":"C76/C$16","v":6.4446599625623763E-3},1.2982670546202961E-2,5.4832119787778019E-3,{"$f":"F76/F$16","v":4.6748644125968151E-3},6.4972882036874263E-2,3.4713981073566676E-5,6.5247875478103992E-3,6.0374239033658206E-3,1.2170904699574082E-3,9.9594424598329848E-3,5.3550356228761428E-5,4.4882578431149612E-5,4.8523294780304078E-5]
[78,"Per Customer",{"$f":"C76/C$17","v":169.67235009378615},108.747880108369,2166.9452428570485,{"$f":"F76/F$17","v":37382.631440430836},572.5060927450553,1112.169338331852,406.89389407347016,15.123218123952553,41.430164246098961,167.56717672373043,28688.059492788856,33200.448987953605,30944.254240371229]
[79]
[80,"DISTRIBUTION-TRANSFORMER",{"$f":"+C82/$C82","v":1},0.58068459590331456,0.25319863824051331,6.0129023796593864E-2,9.4129990780217488E-3,1.4678589064224437E-3,1.5740996719093781E-2,1.8364594006832372E-4,9.2906900305820064E-4,7.7792612905787359E-2,2.1571148500227605E-4,2.4484802212422534E-4,4.6055950712650142E-4]
[81,"Revenue Requirement",{"$f":"'Distribution Summary'!E$275","v":55886462.307670593},{"$f":"'Distribution Summary'!F$275","v":32452407.781595517},{"$f":"'Distribution Summary'!G$275","v":14150376.15238197},{"$f":"'Distribution Summary'!$H$275","v":3360398.4220053712},{"$f":"'Distribution Summary'!I$275","v":526059.21817600052},{"$f":"'Distribution Summary'!J$275","v":82033.441446756478},{"$f":"'Distribution Summary'!K$275","v":879708.61982680112},{"$f":"'Distribution Summary'!L$275","v":10263.321907585107},{"$f":"'Distribution Summary'!M$275","v":51922.379820637223},{"$f":"'Distribution Summary'!N$275","v":4347553.9289744943},{"$f":"'Distribution Summary'!O$275","v":12055.351775911351},{"$f":"'Distribution Summary'!P$275","v":13683.689759553215},{"$f":"SUM(M82:N82)","v":25739.041535464567}]
[82,"Per NCP kW",{"$f":"C82/C$15","v":0.56489146302477966},0.56925534972447422,0.81050760843465419,0.73302147134320195,2.1472784294402296,8.5164289675662714E-3,1.4508799981328335,1.2121556522481525,1.0497178807022947,0.63300582990933318,1.1107595431703095E-2,9.8689117087137224E-3,1.0412781120494567E-2]
[83,"Per KWH",{"$f":"C82/C$16","v":2.4831735578116766E-3},5.2310094706054218E-3,2.3274621686739669E-3,{"$f":"F82/F$16","v":1.5365000961185741E-3},6.1555012781610062E-3,1.6180081962830814E-5,4.6327274728885206E-3,1.6612830419262291E-3,2.9608270644162428E-3,3.1257392943896149E-3,2.2503034136043853E-5,1.8498523290558707E-5,2.0180533195051309E-5]
[84,"Per Customer",{"$f":"C82/C$17","v":65.37596951463324},43.816962675796766,919.80450397651509,{"$f":"F82/F$17","v":12286.648709343222},54.238966706865931,518.37877691473284,288.90266660978688,4.1613685258488067,100.78753766542326,52.590424699745327,12055.351775911351,13683.689759553215,12869.520767732283]
[{"$f":"+A85+1","v":85}]
[86,"DISTRIBUTION-METER",{"$f":"+C88/$C88","v":1},0.70254241864017386,9.6823243118558361E-2,3.2668701257217814E-3,3.9111421741285912E-3,5.1125482451307928E-2,8.9586464152585591E-3,2.4323231414239894E-3,6.3705438045260406E-4,0.12308324241663778,3.4723702256607386E-3,3.7472069106754781E-3,7.2195771363362171E-3]
[87,"Revenue Requirement",{"$f":"'Distribution Summary'!E$346","v":10642692.596094379},{"$f":"'Distribution Summary'!F$346","v":7476942.9973040158},{"$f":"'Distribution Summary'!G$346","v":1030460.0126677272},{"$f":"'Distribution Summary'!$H$346","v":34768.294499421114},{"$f":"'Distribution Summary'!I$346","v":41625.083858870828},{"$f":"'Distribution Summary'!J$346","v":544112.793556288},{"$f":"'Distribution Summary'!K$346","v":95344.119874699725},{"$f":"'Distribution Summary'!L$346","v":25886.467488542115},{"$f":"'Distribution Summary'!M$346","v":6779.9739381524214},{"$f":"'Distribution Summary'!N$346","v":1309937.1127708405},{"$f":"'Distribution Summary'!O$346","v":36955.368891538114},{"$f":"'Distribution Summary'!P$346","v":39880.371244279602},{"$f":"SUM(M88:N88)","v":76835.740135817716}]
[88,"Per NCP kW",{"$f":"C88/C$15","v":0.10757464228158135},0.13115482307029597,5.9022860697188775E-2,7.5841918693826489E-3,0.16990605164890477,5.6487913647677364E-2,0.15724851768875045,3.057336422409604,0.13707114154165526,0.19072743955452987,3.405004634512375E-2,2.8762407628084928E-2,3.1084053505375749E-2]
[89,"Per KWH",{"$f":"C88/C$16","v":4.728811190990772E-4},1.2052097919296903E-3,1.6949066724362022E-4,{"$f":"F88/F$16","v":1.5897367255743239E-5},4.8706162356633269E-4,1.0731952044800718E-4,5.021018477787126E-4,4.190139395540836E-3,3.8662192298319239E-4,9.4179899167643366E-4,6.8982468793492182E-5,5.3912942288346751E-5,6.0242577496163903E-5]
[90,"Per Customer",{"$f":"C88/C$17","v":12.449819115145198},10.095304312912305,66.982089423815282,{"$f":"F88/F$17","v":127.1235630691814},4.2917250750208344,3438.3114916669069,31.311697824203524,10.495932215924633,13.16073879939001,15.84572617523035,36955.368891538114,39880.371244279602,38417.870067908858]
[91]
[92,"DISTRIBUTION-SERVICE",{"$f":"+C94/$C94","v":1},0.75328294408081764,0.10365709638411076,1.7611902828942119E-2,6.5545069994167489E-3,1.6442940934773551E-3,1.627977745457031E-3,2.0880069092201604E-3,8.0927722611108413E-4,0.11222463650599113,2.3395411489354783E-4,2.6540311156265803E-4,4.9935722645620586E-4]
[93,"Revenue Requirement",{"$f":"'Distribution Summary'!E$417","v":27809914.328483582},{"$f":"'Distribution Summary'!F$417","v":20948734.139995426},{"$f":"'Distribution Summary'!G$417","v":2882694.9699814855},{"$f":"'Distribution Summary'!H$417","v":489785.50883445796},{"$f":"'Distribution Summary'!I$417","v":182280.27811922578},{"$f":"'Distribution Summary'!J$417","v":45727.677870436819},{"$f":"'Distribution Summary'!K$417","v":45273.921629837881},{"$f":"'Distribution Summary'!L$417","v":58067.293262694453},{"$f":"'Distribution Summary'!M$417","v":22505.930326142086},{"$f":"'Distribution Summary'!N$417","v":3120957.5267768241},{"$f":"'Distribution Summary'!O$417","v":6506.2438919857696},{"$f":"'Distribution Summary'!P$417","v":7380.8377950704908},{"$f":"SUM(M94:N94)","v":13887.081687056259}]
[94,"Per NCP kW",{"$f":"C94/C$15","v":0.28109818626781613},0.36746669336230769,0.16511548391404429,0.10683950211896609,0.74403507398824598,4.7472898072682922E-3,7.4669073201417344E-2,6.858071721116624,0.45500374918873343,0.45441283572879027,5.9947421091910841E-3,5.3231867877620064E-3,5.6180468806697271E-3]
[95,"Per KWH",{"$f":"C94/C$16","v":1.2356631830678648E-3},3.3767302389703783E-3,4.7414735934982476E-4,{"$f":"F94/F$16","v":2.239482903198514E-4},2.1328900743091783E-3,9.0192190265942632E-6,2.3842183174384055E-4,9.399121498525554E-3,1.2833804584785685E-3,2.2438593602146389E-3,1.2144832529178882E-5,9.9779081706106587E-6,1.0888078819169976E-5]
[96,"Per Customer",{"$f":"C94/C$17","v":32.532030768638663},28.284801180081811,187.3812956225251,{"$f":"F94/F$17","v":1790.8062480236122},18.793880222281775,288.95846995536692,14.868282965464001,23.543976184360506,43.686697494937725,37.752834003781004,6506.2438919857696,7380.8377950704908,6943.5408435281297]
[97]
[98,"RETAIL-TOTAL",{"$f":"+C100/$C100","v":1},0.93890299883894257,4.0115222732536862E-3,-1.8591645597201747E-3,8.720345347364003E-3,-2.1628970715291389E-3,-1.1989721942340331E-3,2.7222446639156407E-3,5.5269348902399918E-4,5.0671738239853423E-2,-1.9251218932496382E-4,-1.6799683754521941E-4,-3.6050902687018323E-4]
[99,"Revenue Requirement",{"$f":"'Retail Summary'!E$62","v":33007151.701765459},{"$f":"'Retail Summary'!F$62","v":30990513.715919495},{"$f":"'Retail Summary'!G$62","v":132408.92422829545},{"$f":"'Retail Summary'!H$62","v":-61365.726661229797},{"$f":"'Retail Summary'!I$62","v":287833.76177222823},{"$f":"'Retail Summary'!J$62","v":-71391.071755266545},{"$f":"'Retail Summary'!K$62","v":-39574.657101281337},{"$f":"'Retail Summary'!L$62","v":89853.542591185076},{"$f":"'Retail Summary'!M$62","v":18242.837836793184},{"$f":"'Retail Summary'!N$62","v":1672529.7510749919},{"$f":"'Retail Summary'!O$62","v":-6354.2790374880733},{"$f":"'Retail Summary'!P$62","v":-5545.0971022719041},{"$f":"SUM(M100:N100)","v":-11899.376139759977}]
[100,"Per NCP kW",{"$f":"C100/C$15","v":0.33363103415712159},0.54361192063849773,7.5841404748534479E-3,-1.3386030344704024E-2,1.1748852725385814,-7.4115748504440422E-3,-6.5269427998237844E-2,10.612205337331414,0.36881655151759479,0.24352109264737928,-5.8547242851595309E-3,-3.9992191200008999E-3,-4.8139165960407945E-3]
[101,"Per KWH",{"$f":"C100/C$16","v":1.4665892765456556E-3},4.9953665021687304E-3,2.1778697514291823E-5,{"$f":"F100/F$16","v":-2.805871003150204E-5},3.3679879132810361E-3,-1.4081006136555553E-5,-2.0840832640624222E-4,1.4544235083712258E-2,1.0402814390542516E-3,1.2024904232076873E-3,-1.1861168446055761E-5,-7.4962316229928624E-6,-9.3296308200892578E-6]
[102,"Per Customer",{"$f":"C100/C$17","v":38.611757737317326},41.843125845482362,8.6068612989747262,{"$f":"F100/F$17","v":-224.37194391674515},29.676898118060766,-451.12841551511247,-12.996603317333772,36.432035109278992,35.411526050067643,20.231847923906269,-6354.2790374880733,-5545.0971022719041,-5949.6880698799887]
[103]
[104,"MISC - Total",{"$f":"+C106/$C106","v":1},0.38451351158466918,0.27657942228250926,8.5872749793438174E-2,5.8503850800719409E-3,0.13325000163256312,8.018279206810754E-3,2.6575751810448334E-4,5.4299347155400816E-4,7.7543222809619797E-2,1.3354399951480436E-2,1.4209289822833168E-2,2.7563689774313605E-2]
[105,"Revenue Requirement",{"$f":"'Misc Summary'!E$62","v":14907402.338940905},{"$f":"'Misc Summary'!F$62","v":5732097.6219516778},{"$f":"'Misc Summary'!G$62","v":4123080.7266372028},{"$f":"'Misc Summary'!H$62","v":1280139.6311219875},{"$f":"'Misc Summary'!I$62","v":87214.044226369428},{"$f":"'Misc Summary'!J$62","v":1986411.3860011511},{"$f":"'Misc Summary'!K$62","v":119531.71420189185},{"$f":"'Misc Summary'!L$62","v":3961.754246981905},{"$f":"'Misc Summary'!M$62","v":8094.6221478738626},{"$f":"'Misc Summary'!N$62","v":1155968.0210811419},{"$f":"'Misc Summary'!O$62","v":199079.41307185177},{"$f":"'Misc Summary'!P$62","v":211823.60033959238},{"$f":"SUM(M106:N106)","v":410903.01341144415}]
[106,"Per NCP kW",{"$f":"C106/C$15","v":0.15068164935513428},0.10054807823194754,0.23616250643395115,0.2792436247395319,0.35599192912322375,0.20622237920158054,0.19714047284451952,0.46790530848965456,0.16364946359363014,0.16830946975871558,0.18342837440891405,0.15277081301217363,0.16623164209551775]
[107,"Per KWH",{"$f":"C106/C$16","v":6.623727066480858E-4},9.2395785079062793E-4,6.7816673608506769E-4,{"$f":"F106/F$16","v":5.8532781511375976E-4},1.0205051867932444E-3,3.9179508345093053E-4,6.2947872032172235E-4,6.4127338166467614E-4,4.6158855611857309E-4,8.3110059715887788E-4,3.7161012896289275E-4,2.8635725255582591E-4,3.2216591634427364E-4]
[108,"Per Customer",{"$f":"C106/C$17","v":17.438675496895925},7.739429050855211,268.00900426814962,{"$f":"F106/F$17","v":4680.5836604094602},8.9921428571613067,12552.362628759249,39.25507855562951,1.6063336587303307,15.712627915639978,13.983230607635337,199079.41307185177,211823.60033959238,205451.50670572207]

{"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$6","v":"12 Months Ended June 2015"}]
[null,null,null,null,null,{"$f":"TargetROR","v":7.7163338949613164E-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",{"$f":"SUM(D15:N15)","v":98933097.71123071},{"$f":"'Dist. Factors'!P259","v":57008524.904162668},{"$f":"'Dist. Factors'!P264","v":17458659.246531699},{"$f":"'Dist. Factors'!P265","v":4584311.0377759002},{"$f":"'Dist. Factors'!P260+'Dist. Factors'!P266+'Dist. Factors'!P277+'Dist. Factors'!P278","v":244988.82444096362},{"$f":"'Dist. Factors'!P267","v":9632375.4661925007},{"$f":"'Dist. Factors'!P274","v":606327.62251799996},{"$f":"'Dist. Factors'!P279","v":8467},{"$f":"'Dist. Factors'!P280","v":49463.175559036397},{"$f":"'Dist. Factors'!P268","v":6868110.4083941914},{"$f":"'Dist. Factors'!P269","v":1085325.0687816003},{"$f":"'Dist. Factors'!P270","v":1386544.9568741452},{"$f":"SUM(M15:N15)","v":2471870.0256557455}]
[{"$f":"+A15+1","v":16},"Annual KWH",{"$f":"SUM(D16:N16)","v":22506063715.063534},{"$f":"'Energy Factor'!C25*1000","v":6203851850.0023994},{"$f":"'Energy Factor'!D25*1000","v":6079744858.0845947},{"$f":"'Energy Factor'!E25*1000","v":2187047323.0000005},{"$f":"'Energy Factor'!F25*1000","v":85461637.388070524},{"$f":"'Energy Factor'!G25*1000","v":5070026322.1907797},{"$f":"'Energy Factor'!H25*1000","v":189890000},{"$f":"'Energy Factor'!I25*1000","v":6177949.0000000009},{"$f":"'Energy Factor'!J25*1000","v":17536444.611929487},{"$f":"'Energy Factor'!K25*1000","v":1390888208.9999998},{"$f":"'Energy Factor'!L25*1000","v":535721169.99999994},{"$f":"'Energy Factor'!M25*1000","v":739717951.78575742},{"$f":"SUM(M16:N16)","v":1275439121.7857573}]
[{"$f":"+A16+1","v":17},"Average Customers",{"$f":"SUM(D17:N17)","v":854847.16666666663},{"$f":"'Cust Factors'!D23","v":740635.7218712765},{"$f":"'Cust Factors'!E23","v":15384.112701347747},{"$f":"'Cust Factors'!F23","v":273.5},{"$f":"'Cust Factors'!G23","v":9698.9166666666679},{"$f":"'Cust Factors'!H23","v":158.25},{"$f":"'Cust Factors'!I23","v":3045},{"$f":"'Cust Factors'!J23","v":2466.333333333333},{"$f":"'Cust Factors'!K23","v":515.16666666666674},{"$f":"'Cust Factors'!L23","v":82668.165427375745},{"$f":"'Cust Factors'!M23","v":1},{"$f":"'Cust Factors'!N23","v":1},{"$f":"SUM(M17:N17)","v":2}]
[{"$f":"+A17+1","v":18},"Load Factor",{"$f":"+C16/(C15*730)","v":0.3116269982488431},0.14907291858666505,0.47703649496847933,0.65352355289570485,0.47786153680758209,0.72103102309745914,0.42901441070913876,0.99952094432696814,0.48566487278975712,0.27741637807248171,0.67617033601020737,0.73081818061251125,0.70682392723908494]
[null,"CP Load Factor",null,{"$f":"'Demand Factors'!D29*1000/730/'Demand Factors'!D27","v":0.61127518485934396},{"$f":"'Demand Factors'!E29*1000/730/'Demand Factors'!E27","v":0.77102715225614793},null,{"$f":"'Demand Factors'!G29*1000/730/'Demand Factors'!G27","v":2.4429991095618337},{"$f":"'Demand Factors'!H29*1000/730/'Demand Factors'!H27","v":0.95171800742374424},{"$f":"'Demand Factors'!I29*1000/730/'Demand Factors'!I27","v":0.96260623356302066},{"$f":"'Demand Factors'!J29*1000/730/'Demand Factors'!J27","v":0.99240394416028965},{"$f":"'Demand Factors'!K29*1000/730/'Demand Factors'!K27","v":2.1164987130622062},{"$f":"'Demand Factors'!L29*1000/730/'Demand Factors'!L27","v":0.66811500059281714},{"$f":"'Demand Factors'!M29*1000/730/'Demand Factors'!M27","v":0.95815387637387828},{"$f":"'Demand Factors'!N29*1000/730/'Demand Factors'!N27","v":1.6988635474823774},{"$f":"SUM('Demand Factors'!M29:N29)*1000/SUM('Demand Factors'!M27:N27)/730","v":1.2824446290915656}]
[{"$f":"+A18+1","v":19}]
[{"$f":"+A20+1","v":20},"GTDRM TOTAL",{"$f":"+C22/$C22","v":1},0.37125591393756108,0.26009642843904396,8.6755387103688658E-2,5.5474679238960017E-3,0.16071152114851375,8.0128442775021826E-3,3.3501213219558487E-4,4.8824135351873847E-4,7.1115212331893773E-2,1.6910170614930522E-2,1.8771800894043757E-2]
[{"$f":"+A21+1","v":21},"Revenue Requirement",{"$f":"C100+C106+C34+C40+C52+C58+C70+C76+C82+C88+C94","v":1924076078.6983573},714324623.08255732,500445316.1144436,{"$f":"F100+F106+F34+F40+F52+F58+F70+F76+F82+F88+F94","v":166923965.0244233},10673750.329714736,309221193.41308045,15417321.996676972,644588.82963125664,939413.50893671275,136831078.87935123,32536454.766895711,36118373.054318033,{"$f":"SUM(M22:N22)","v":68654827.821213752}]
[22,"Per NCP kW",{"$f":"C22/C$15","v":19.448254661088406},12.530136927475535,28.664590393094535,36.412006874953939,43.568315224463845,32.102277833580949,25.427378572414092,76.129541706774134,18.992179501606866,19.922667333960813,29.978534268467186,26.049190021031858,{"$f":"O22/'Unit Costs-earned'!O$15","v":27.774448942962032}]
[23,"Per KWH",{"$f":"C22/C$16","v":8.5491452572870566E-2},0.11514211498817159,8.2313539103367472E-2,{"$f":"F22/F$16","v":7.6323892614930527E-2},0.12489522382126358,6.0990056808909163E-2,8.1190805185512513E-2,0.10433702667847478,5.3569211418012262E-2,9.837676241265142E-2,6.073393509331676E-2,4.8827222547627051E-2,{"$f":"O22/'Unit Costs-earned'!O$16","v":5.3828384788047995E-2}]
[24,"Per Customer",{"$f":"C22/C$17","v":2250.7837116673963},964.47498005869602,32530.008446350068,{"$f":"F22/F$17","v":610325.28345310164},1100.5095410705389,1954004.3817572223,5063.159933227249,261.35511405511153,1823.5137669428261,1655.1846550841603,32536454.766895711,36118373.054318033,{"$f":"O22/'Unit Costs-earned'!O$17","v":34327413.910606876}]
[25]
[26,"GENERATION-TOTAL",{"$f":"+C28/$C28","v":1},0.31102563281278528,0.27279184451592275,9.3430106680725433E-2,2.693256167058419E-3,0.19955296547758675,7.7915613424398757E-3,2.5077211182135872E-4,5.6630246825142036E-4,6.672051082577253E-2,2.1040557039601889E-2,2.4136490558034147E-2,4.5177047597636036E-2]
[27,"Revenue Requirement",{"$f":"+C34+C40","v":1257704567.4090352},391178358.96992552,343091548.79961145,{"$f":"+F34+F40","v":117507471.90586179},3387320.5825119251,250978676.12117839,9799482.2876343057,315397.2304165322,712241.2008548216,83914691.205438092,26462804.689537626,30356574.416064598,{"$f":"SUM(M28:N28)","v":56819379.10560222}]
[28,"Per NCP kW",{"$f":"C28/C$15","v":12.712677521531431},6.8617519858220772,19.651655030025818,25.632526008285662,13.826428981980717,26.055740559746432,16.162025155539389,37.250174845462645,14.399423263974056,12.218017215168485,24.382376718935557,21.893682037184764,{"$f":"O28/'Unit Costs-earned'!O$15","v":22.986394315182082}]
[29,"Per KWH",{"$f":"C28/C$16","v":5.5882920413454662E-2},6.3054110321763127E-2,5.6431899168166967E-2,{"$f":"F28/F$16","v":5.3728819980298964E-2},3.9635568496429914E-2,4.9502440455324787E-2,5.1606099782159701E-2,5.1052093569651055E-2,4.0614914631572838E-2,6.0331729511007813E-2,4.9396600641220936E-2,4.1038039353757216E-2,{"$f":"O28/'Unit Costs-earned'!O$16","v":4.4548875861710073E-2}]
[30,"Per Customer",{"$f":"C28/C$17","v":1471.2624857999397},528.16566554686494,22301.67936624349,{"$f":"F28/F$17","v":429643.40733404679},349.24731275952723,1585963.1982380941,3218.2207841163568,127.88102328011848,1382.545197388848,1015.0786674848546,26462804.689537626,30356574.416064598,{"$f":"O28/'Unit Costs-earned'!O$17","v":28409689.55280111}]
[31]
[32,"GENERATION-DEMAND",{"$f":"+C34/$C34","v":1},0.35170691580154834,0.27183842634613864,8.8275590051265215E-2,1.1915589833731701E-3,0.17516688809047498,6.7989375476764482E-3,2.1475797747665064E-4,2.7840095799743864E-4,7.1994031189849012E-2,1.8395930652844329E-2,1.4138562401355304E-2,3.2534493054199635E-2]
[33,"Revenue Requirement",{"$f":"'Generation Summary'!E$140","v":558426112.62355471},{"$f":"'Generation Summary'!F$140","v":196402325.77387851},{"$f":"'Generation Summary'!G$140","v":151801675.68617868},{"$f":"'Generation Summary'!H$140","v":49295394.591878578},{"$f":"'Generation Summary'!I$140","v":665397.65104675421},{"$f":"'Generation Summary'!J$140","v":97817764.37672919},{"$f":"'Generation Summary'!K$140","v":3796704.2647192832},{"$f":"'Generation Summary'!L$140","v":119926.46251718294},{"$f":"'Generation Summary'!M$140","v":155466.3647251832},{"$f":"'Generation Summary'!N$140","v":40203346.969446331},{"$f":"'Generation Summary'!O$140","v":10272768.04256035},{"$f":"'Generation Summary'!P$140","v":7895342.4398743929},{"$f":"SUM(M34:N34)","v":18168110.482434742}]
[34,"Per NCP kW",{"$f":"C34/C$15","v":5.6444822364049276},3.4451395840192585,8.6949217315376206,10.753065004898636,2.7160326703273721,10.155102935931829,6.2618032293367456,14.163985179778308,3.1430728611354017,5.8536256086259009,9.4651531951553363,5.6942563605537977,{"$f":"O34/'Unit Costs-earned'!O$15","v":7.3499457066376488}]
[35,"Per KWH",{"$f":"C34/C$16","v":2.4812251475578757E-2},3.1658126358030704E-2,2.4968428647843512E-2,{"$f":"F34/F$16","v":2.2539701849825299E-2},7.7859220977158127E-3,1.9293344483951657E-2,1.9994229631467075E-2,1.9412018862114744E-2,8.8653297840900064E-3,2.890480105396187E-2,1.9175587260365969E-2,1.0673449820724509E-2,{"$f":"O34/'Unit Costs-earned'!O$16","v":1.4244592448283503E-2}]
[36,"Per Customer",{"$f":"C34/C$17","v":653.24672572881514},265.18073591920739,9867.4313321222544,{"$f":"F34/F$17","v":180239.10271253594},68.605358094641574,618121.7338181939,1246.8651115662672,48.625407156581815,301.77877332614008,486.32199301392632,10272768.04256035,7895342.4398743929,{"$f":"O34/'Unit Costs-earned'!O$17","v":9084055.2412173711}]
[37]
[38,"GENERATION-ENERGY",{"$f":"+C40/$C40","v":1},0.27853858768721673,0.27355322018624934,9.7546373475654702E-2,3.8924736102446942E-3,0.21902707097051166,8.5842456346756878E-3,2.795320899159038E-4,7.9621334293853167E-4,6.2509210654003625E-2,2.3152488877901913E-2,3.2120583470687213E-2,5.5273072348589136E-2]
[39,"Revenue Requirement",{"$f":"'Generation Summary'!E$211","v":699278454.78548062},{"$f":"'Generation Summary'!F$211","v":194776033.19604701},{"$f":"'Generation Summary'!G$211","v":191289873.11343279},{"$f":"'Generation Summary'!H$211","v":68212077.313983217},{"$f":"'Generation Summary'!I$211","v":2721922.9314651708},{"$f":"'Generation Summary'!J$211","v":153160911.7444492},{"$f":"'Generation Summary'!K$211","v":6002778.0229150224},{"$f":"'Generation Summary'!L$211","v":195470.76789934924},{"$f":"'Generation Summary'!M$211","v":556774.83612963837},{"$f":"'Generation Summary'!N$211","v":43711344.235991761},{"$f":"'Generation Summary'!O$211","v":16190036.646977276},{"$f":"'Generation Summary'!P$211","v":22461231.976190206},{"$f":"SUM(M40:N40)","v":38651268.623167485}]
[40,"Per NCP kW",{"$f":"C40/C$15","v":7.068195285126504},3.4166124018028183,10.956733298488201,14.879461003387027,11.110396311653345,15.900637623814603,9.9002219262026436,23.086189665684334,11.256350402838653,6.3643916065425854,14.917223523780221,16.199425676630966,{"$f":"O40/'Unit Costs-earned'!O$15","v":15.636448608544438}]
[41,"Per KWH",{"$f":"C40/C$16","v":3.1070668937875908E-2},3.1395983963732416E-2,3.1463470520323465E-2,{"$f":"F40/F$16","v":3.1189118130473668E-2},3.1849646398714099E-2,3.0209095971373126E-2,3.1611870150692625E-2,3.1640074707536305E-2,3.1749584847482831E-2,3.1426928457045943E-2,3.0221013380854964E-2,3.0364589533032713E-2,{"$f":"O40/'Unit Costs-earned'!O$16","v":3.0304283413426576E-2}]
[42,"Per Customer",{"$f":"C40/C$17","v":818.01576007112453},262.98492962765755,12434.248034121238,{"$f":"F40/F$17","v":249404.30462151085},280.64195466488565,967841.46441990009,1971.3556725500894,79.255616123536669,1080.7664240627078,528.75667447092826,16190036.646977276,22461231.976190206,{"$f":"O40/'Unit Costs-earned'!O$17","v":19325634.311583742}]
[43]
[44,"TRANSMISSION-TOTAL",{"$f":"+C46/$C46","v":1},0.33261380209296465,0.2715713542110228,9.038206218988061E-2,1.9002949885188868E-3,0.1888280228600881,7.2419868761241894E-3,2.2385478194612181E-4,3.8602239542178302E-4,6.86050204778203E-2,1.9660552521636735E-2,1.8587026604575816E-2,3.8247579126212558E-2]
[45,"Revenue Requirement",{"$f":"+C52+C58","v":292304091.45794165},97224375.227155641,79381417.958655879,{"$f":"+F52+F58","v":26419046.572508231},555464.00012109289,55195203.663917489,2116862.3941758182,65433.668655276779,112835.92557618258,20053528.180222746,5746859.94239817,5433063.9245551238,{"$f":"SUM(M46:N46)","v":11179923.866953295}]
[46,"Per NCP kW",{"$f":"C46/C$15","v":2.9545632171665015},1.7054357289650988,4.5468221149012704,5.7629262837552915,2.2673034224667106,5.7301756827939689,3.4912847700798508,7.7280818064576327,2.2812107047495993,2.9198028260747471,5.2950586950411713,3.9184188710357666,{"$f":"O46/'Unit Costs-earned'!O$15","v":4.5228607292923702}]
[47,"Per KWH",{"$f":"C46/C$16","v":1.2987792763703036E-2},1.5671614599745486E-2,1.3056702182674284E-2,{"$f":"F46/F$16","v":1.207977819897783E-2},6.4995712356738598E-3,1.0886571421204656E-2,1.1147835031733205E-2,1.0591487345602363E-2,6.4343672889899169E-3,1.4417785736094877E-2,1.0727334039082628E-2,7.3447777108006269E-3,{"$f":"O46/'Unit Costs-earned'!O$16","v":8.7655488027528518E-3}]
[48,"Per Customer",{"$f":"C46/C$17","v":341.93725247722642},131.27151763826666,5159.9607659986495,{"$f":"F46/F$17","v":96596.148345551119},57.270726124508009,348784.8572759399,695.19290449123753,26.53074820459932,219.02800176547893,242.57860418881361,5746859.94239817,5433063.9245551238,{"$f":"O46/'Unit Costs-earned'!O$17","v":5589961.9334766474}]
[49]
[50,"TRANSMISSION-DEMAND",{"$f":"+C52/$C52","v":1},0.34933389822464034,0.27126749051507482,8.8265282844593188E-2,1.2782578706121343E-3,0.17872504490028429,6.8295361581371247E-3,2.0885357007926494E-4,2.6831878269648171E-4,7.0800206589189757E-2,1.8561299154683169E-2,1.4461811390009457E-2,3.3023110544692626E-2]
[51,"Revenue Requirement",{"$f":"'Transmission Summary'!E$140","v":222157622.05564862},{"$f":"'Transmission Summary'!F$140","v":77607188.133016065},{"$f":"'Transmission Summary'!G$140","v":60264140.633832239},{"$f":"'Transmission Summary'!H$140","v":19608805.346824061},{"$f":"'Transmission Summary'!I$140","v":283974.72890910873},{"$f":"'Transmission Summary'!J$140","v":39705130.97683619},{"$f":"'Transmission Summary'!K$140","v":1517233.5126348138},{"$f":"'Transmission Summary'!L$140","v":46398.412486642264},{"$f":"'Transmission Summary'!M$140","v":59609.062716716697},{"$f":"'Transmission Summary'!N$140","v":15728805.536903061},{"$f":"'Transmission Summary'!O$140","v":4123534.0824679337},{"$f":"'Transmission Summary'!P$140","v":3212801.6290217955},{"$f":"SUM(M52:N52)","v":7336335.7114897296}]
[52,"Per NCP kW",{"$f":"C52/C$15","v":2.2455338728409155},1.3613260168278678,3.4518195116159442,4.2773723652785485,1.1591333994810027,4.1220497598118326,2.5023328251712167,5.4799117144965468,1.2051200118676317,2.2901212417434853,3.7993539457234369,2.3171276294313601,{"$f":"O52/'Unit Costs-earned'!O$15","v":2.9679293956985151}]
[53,"Per KWH",{"$f":"C52/C$16","v":9.8710118689905018E-3},1.2509516669548781E-2,9.91228119609254E-3,{"$f":"F52/F$16","v":8.9658806833344679E-3},3.3228327655321567E-3,7.8313461220215989E-3,7.9900653675012579E-3,7.5103262404144578E-3,3.3991532511764978E-3,1.1308461337961536E-2,7.6971647069088833E-3,4.3432792475371898E-3,{"$f":"O52/'Unit Costs-earned'!O$16","v":5.752007748686617E-3}]
[54,"Per Customer",{"$f":"C52/C$17","v":259.87993025924749},104.78455986019036,3917.2971365812155,{"$f":"F52/F$17","v":71695.814796431674},29.279015241472884,250901.30159138193,498.27044749911784,18.812709482352588,115.70830679401492,190.26435938899439,4123534.0824679337,3212801.6290217955,{"$f":"O52/'Unit Costs-earned'!O$17","v":3668167.8557448648}]
[55]
[56,"TRANSMISSION-ENERGY",{"$f":"+C58/$C58","v":1},0.27966036297043201,0.27253370679549432,9.7086015642884951E-2,3.8703198254352836E-3,0.22082469465776056,8.5482403697626844E-3,2.7136442262641191E-4,7.5879603511058442E-4,6.1652748601176421E-2,2.3141946754588496E-2,3.1651803924728245E-2,5.4793750679316744E-2]
[57,"Revenue Requirement",{"$f":"'Transmission Summary'!E$211","v":70146469.402293026},{"$f":"'Transmission Summary'!F$211","v":19617187.094139572},{"$f":"'Transmission Summary'!G$211","v":19117277.32482364},{"$f":"'Transmission Summary'!H$211","v":6810241.2256841715},{"$f":"'Transmission Summary'!I$211","v":271489.27121198422},{"$f":"'Transmission Summary'!J$211","v":15490072.687081302},{"$f":"'Transmission Summary'!K$211","v":599628.88154100417},{"$f":"'Transmission Summary'!L$211","v":19035.256168634518},{"$f":"'Transmission Summary'!M$211","v":53226.862859465873},{"$f":"'Transmission Summary'!N$211","v":4324722.6433196859},{"$f":"'Transmission Summary'!O$211","v":1623325.8599302364},{"$f":"'Transmission Summary'!P$211","v":2220262.2955333283},{"$f":"SUM(M58:N58)","v":3843588.1554635647}]
[58,"Per NCP kW",{"$f":"C58/C$15","v":0.70902934432558584},0.34410971213723085,1.0950026032853262,1.4855539184767428,1.1081700229857079,1.6081259229821363,0.98895194490863403,2.2481700919610863,1.0760906928819673,0.62968158433126209,1.4957047493177344,1.6012912416044065,{"$f":"O58/'Unit Costs-earned'!O$15","v":1.5549313335938548}]
[59,"Per KWH",{"$f":"C58/C$16","v":3.1167808947125345E-3},3.1620979301967026E-3,3.1444209865817432E-3,{"$f":"F58/F$16","v":3.113897515643364E-3},3.1767384701417039E-3,3.0552252991830576E-3,3.1577696642319459E-3,3.0811611051879055E-3,3.0352140378134187E-3,3.1093243981333419E-3,3.0301693321737435E-3,3.0014984632634372E-3,{"$f":"O58/'Unit Costs-earned'!O$16","v":3.0135410540662352E-3}]
[60,"Per Customer",{"$f":"C58/C$17","v":82.057322217978964},26.486957778076313,1242.6636294174343,{"$f":"F58/F$17","v":24900.333549119456},27.991710883035136,97883.555684557985,196.92245699211961,7.7180387222467308,103.31969497146399,52.314244799819214,1623325.8599302364,2220262.2955333283,{"$f":"O58/'Unit Costs-earned'!O$17","v":1921794.0777317823}]
[61]
[62,"DISTRIBUTION-TOTAL",{"$f":"+C64/$C64","v":1},0.58022044588927835,0.2263782661124977,6.6758936821895515E-2,1.9550490167888752E-2,2.87687508818184E-3,1.0482961179196429E-2,5.1971040090452209E-4,2.7696583404358317E-4,9.2301536882009788E-2,3.010666666639723E-4,3.3274495743938997E-4,6.3381162410336227E-4]
[63,"Revenue Requirement",{"$f":"+C70+C76+C82+C88+C94","v":325371910.44492954},188787434.95820335,73657128.928234026,{"$f":"+F70+F76+F82+F88+F94","v":21721482.813012496},6361180.3360607745,936054.34355315042,3410861.1059951736,169099.16602040461,90116.902550733968,30032327.392302651,97958.636503743444,108265.86249297109,{"$f":"SUM(M64:N64)","v":206224.49899671454}]
[64,"Per NCP kW",{"$f":"C64/C$15","v":3.2888074665834899},3.3115649856854725,4.218945331833921,4.7382218688963071,25.965185761335267,9.717793360926319E-2,5.6254423834927891,19.971556161616228,1.8218988476220177,4.3727205310498789,9.0257416253835404E-2,7.8083196622089943E-2,{"$f":"O64/'Unit Costs-earned'!O$15","v":8.342853663675405E-2}]
[65,"Per KWH",{"$f":"C64/C$16","v":1.4457077637577061E-2},3.0430680732347008E-2,1.211516776568145E-2,{"$f":"F64/F$16","v":9.931875997642732E-3},7.4433167096664157E-2,1.8462514473666035E-4,1.7962299784060106E-2,2.7371408540343176E-2,5.1388354107668038E-3,2.1592193533580134E-2,1.8285377168078583E-4,1.4636100453099165E-4,{"$f":"O64/'Unit Costs-earned'!O$16","v":1.6168901790308674E-4}]
[66,"Per Customer",{"$f":"C64/C$17","v":380.61997878949848},254.89917564496687,4787.8698211682486,{"$f":"F64/F$17","v":79420.412479021921},655.86503675435642,5915.035346307428,1120.1514305402868,68.562981221950793,174.92766590242761,363.28769650375449,97958.636503743444,108265.86249297109,{"$f":"O64/'Unit Costs-earned'!O$17","v":103112.24949835727}]
[67]
[68,"DISTRIBUTION-SUBSTATION",{"$f":"+C70/$C70","v":1},0.49660345189728544,0.29821310306609505,9.4883179420236302E-2,3.9651571850919465E-3,9.1291442163343435E-4,1.2617321236594235E-2,2.3146813066528759E-4,1.6677274889670299E-4,9.2071577371843794E-2,1.5452919279559135E-4,1.8052532886227702E-4,3.3505452165786837E-4]
[69,"Revenue Requirement",{"$f":"'Distribution Summary'!E$140","v":72214636.163664535},{"$f":"'Distribution Summary'!F$140","v":35862037.59638235},{"$f":"'Distribution Summary'!G$140","v":21535350.737155449},{"$f":"'Distribution Summary'!H$140","v":6851954.2798840674},{"$f":"'Distribution Summary'!I$140","v":286342.38345315517},{"$f":"'Distribution Summary'!J$140","v":65925.782806820702},{"$f":"'Distribution Summary'!K$140","v":911155.2624607305},{"$f":"'Distribution Summary'!L$140","v":16715.386839477305},{"$f":"'Distribution Summary'!M$140","v":12043.433383589592},{"$f":"'Distribution Summary'!N$140","v":6648915.4609223884},{"$f":"'Distribution Summary'!O$140","v":11159.2694343984},{"$f":"'Distribution Summary'!P$140","v":13036.570942115222},{"$f":"SUM(M70:N70)","v":24195.840376513625}]
[70,"Per NCP kW",{"$f":"C70/C$15","v":0.7299340446656899},0.62906447161490686,1.2335054160263548,1.4946530074905922,1.1687977364133062,6.8441874009381757E-3,1.5027441083367123,1.9741805644829697,0.24348281822737491,0.96808511592884361,1.0281960451651539E-2,9.4021985204901896E-3,{"$f":"O70/'Unit Costs-earned'!O$15","v":9.7884759819015458E-3}]
[71,"Per KWH",{"$f":"C70/C$16","v":3.2086746522151962E-3},5.7806083161654606E-3,3.5421471196309538E-3,{"$f":"F70/F$16","v":3.1329702873027707E-3},3.35053706206108E-3,1.3003045471040847E-5,4.798331994632316E-3,2.7056530961128526E-3,6.8676596939135689E-4,4.7803377855239184E-3,2.0830368593420345E-5,1.7623704968418789E-5,{"$f":"O70/'Unit Costs-earned'!O$16","v":1.8970596058427896E-5}]
[72,"Per Customer",{"$f":"C70/C$17","v":84.476663173902082},48.420615610834957,1399.8435369801218,{"$f":"F70/F$17","v":25052.849286596225},29.523130602540331,416.5926243716948,299.22997125147145,6.7774240462808386,23.377741928676009,80.428970771868435,11159.2694343984,13036.570942115222,{"$f":"O70/'Unit Costs-earned'!O$17","v":12097.920188256812}]
[73]
[74,"DISTRIBUTION- P & C",{"$f":"+C76/$C76","v":1},0.56796629140820376,0.22171273274920411,7.0793988031888008E-2,3.497571351576808E-2,1.0414992837806327E-3,8.9489231653309322E-3,2.5488049651920073E-4,1.2348226405518278E-4,9.378725982889749E-2,1.8046405324067147E-4,2.147652031117702E-4,3.9522925635244164E-4]
[75,"Revenue Requirement",{"$f":"'Distribution Summary'!E$211","v":152444375.42017454},{"$f":"'Distribution Summary'!F$211","v":86583266.553436473},{"$f":"'Distribution Summary'!G$211","v":33798859.066652499},{"$f":"'Distribution Summary'!H$211","v":10792145.289024478},{"$f":"'Distribution Summary'!I$211","v":5331850.8017862216},{"$f":"'Distribution Summary'!J$211","v":158770.70781649766},{"$f":"'Distribution Summary'!K$211","v":1364213.0026220053},{"$f":"'Distribution Summary'!L$211","v":38855.098098653529},{"$f":"'Distribution Summary'!M$211","v":18824.176619361409},{"$f":"'Distribution Summary'!N$211","v":14297340.246985903},{"$f":"'Distribution Summary'!O$211","v":27510.729882067288},{"$f":"'Distribution Summary'!P$211","v":32739.747250360731},{"$f":"SUM(M76:N76)","v":60250.477132428015}]
[76,"Per NCP kW",{"$f":"C76/C$15","v":1.5408834752666329},1.5187775284309155,1.9359366941861191,2.3541477007328755,21.763649072372559,1.6483027304505269E-2,2.249960173274979,4.5890041453470563,0.38056951270534495,2.0816992443091364,2.5347917111092976E-2,2.3612467153008781E-2,{"$f":"O76/'Unit Costs-earned'!O$15","v":2.437445193601738E-2}]
[77,"Per KWH",{"$f":"C76/C$16","v":6.7734801318518438E-3},1.395637237104606E-2,5.5592561621575559E-3,{"$f":"F76/F$16","v":4.9345732831335152E-3},6.2388821051660395E-2,3.1315558880154328E-5,7.1842277245879474E-3,6.2893199828379168E-3,1.073431760880191E-3,1.0279287835264052E-2,5.1352702530062965E-5,4.4259771134827154E-5,{"$f":"O76/'Unit Costs-earned'!O$16","v":4.7239006631747831E-5}]
[78,"Per Customer",{"$f":"C76/C$17","v":178.32939192464761},116.90398396485224,2196.9976249388437,{"$f":"F76/F$17","v":39459.397766085844},549.73673710495723,1003.2904127424812,448.01740644400832,15.75419574212199,36.539974026583124,172.94856094933138,27510.729882067288,32739.747250360731,{"$f":"O76/'Unit Costs-earned'!O$17","v":30125.238566214008}]
[79]
[80,"DISTRIBUTION-TRANSFORMER",{"$f":"+C82/$C82","v":1},0.5947765932720136,0.24183780591139911,5.9880942198561583E-2,8.6561028287446776E-3,1.2765526426679876E-3,1.6713859555487258E-2,1.7976112483936358E-4,6.2940195183855548E-4,7.5625821315413649E-2,1.9574748439196355E-4,2.2741171464220317E-4,4.2315919903416674E-4]
[81,"Revenue Requirement",{"$f":"'Distribution Summary'!E$282","v":59453685.530049905},{"$f":"'Distribution Summary'!F$282","v":35361660.537028693},{"$f":"'Distribution Summary'!G$282","v":14378148.861933567},{"$f":"'Distribution Summary'!H$282","v":3560142.7067163754},{"$f":"'Distribution Summary'!I$282","v":514637.21549596154},{"$f":"'Distribution Summary'!J$282","v":75895.759379736701},{"$f":"'Distribution Summary'!K$282","v":993700.55000535911},{"$f":"'Distribution Summary'!L$282","v":10687.461386727566},{"$f":"'Distribution Summary'!M$282","v":37420.265716609094},{"$f":"'Distribution Summary'!N$282","v":4496233.7984383479},{"$f":"'Distribution Summary'!O$282","v":11637.909380338153},{"$f":"'Distribution Summary'!P$282","v":13520.464568186993},{"$f":"SUM(M82:N82)","v":25158.373948525146}]
[82,"Per NCP kW",{"$f":"C82/C$15","v":0.60094838739999168},0.6202872394343717,0.82355401173145071,0.77659274804433753,2.1006558836726721,7.8792359834927491E-3,1.6388838527241256,1.2622488941452186,0.75652776623584184,0.65465368654281675,1.0722971131039125E-2,9.7511909016407237E-3,{"$f":"O82/'Unit Costs-earned'!O$15","v":1.0177870878081891E-2}]
[83,"Per KWH",{"$f":"C82/C$16","v":2.6416740964905808E-3},5.6999524476096276E-3,2.3649263575286545E-3,{"$f":"F82/F$16","v":1.6278306689006083E-3},6.0218506364330326E-3,1.496950006897436E-5,5.2330325451859453E-3,1.729936810214452E-3,2.1338570357159669E-3,3.2326349230259012E-3,2.1723818344416284E-5,1.8277864604403827E-5,{"$f":"O82/'Unit Costs-earned'!O$16","v":1.9725264435436643E-5}]
[84,"Per Customer",{"$f":"C82/C$17","v":69.548906340626473},47.745010796514883,934.61021386523953,{"$f":"F82/F$17","v":13016.975161668648},53.061309132046858,479.59405611208024,326.33844006744141,4.3333402027547914,72.637202943919291,54.388938900407851,11637.909380338153,13520.464568186993,{"$f":"O82/'Unit Costs-earned'!O$17","v":12579.186974262573}]
[{"$f":"+A85+1","v":85}]
[86,"DISTRIBUTION-METER",{"$f":"+C88/$C88","v":1},0.70827082551564013,9.2678033218351982E-2,3.1350710543151263E-3,3.8088999784337248E-3,5.2781635996154694E-2,9.1413430337629296E-3,2.5999410237440672E-3,4.9065379155264631E-4,0.11970234017523228,3.6819430943766645E-3,3.7093131184355479E-3,7.391256212812212E-3]
[87,"Revenue Requirement",{"$f":"'Distribution Summary'!E$353","v":11235427.049505575},{"$f":"'Distribution Summary'!F$353","v":7957725.1913740663},{"$f":"'Distribution Summary'!G$353","v":1041277.281316448},{"$f":"'Distribution Summary'!H$353","v":35223.862125774132},{"$f":"'Distribution Summary'!I$353","v":42794.617846555469},{"$f":"'Distribution Summary'!J$353","v":593024.22078835359},{"$f":"'Distribution Summary'!K$353","v":102706.89279034937},{"$f":"'Distribution Summary'!L$353","v":29211.447705293307},{"$f":"'Distribution Summary'!M$353","v":5512.7048815530716},{"$f":"'Distribution Summary'!N$353","v":1344906.9106939225},{"$f":"'Distribution Summary'!O$353","v":41368.203037299834},{"$f":"'Distribution Summary'!P$353","v":41675.716945956628},{"$f":"SUM(M88:N88)","v":83043.919983256463}]
[88,"Per NCP kW",{"$f":"C88/C$15","v":0.1135659077642542},0.13958833709084456,5.9642454017384293E-2,7.6835672439152713E-3,0.17467987751771075,6.1565729333302774E-2,0.16939174297192824,3.4500351606582389,0.1114506866825286,0.19581905804108504,3.8115956432979388E-2,3.0057241735537522E-2,{"$f":"O88/'Unit Costs-earned'!O$15","v":3.3595585172900143E-2}]
[89,"Per KWH",{"$f":"C88/C$16","v":4.992177748961757E-4},1.2827071606119976E-3,1.7126989793523988E-4,{"$f":"F88/F$16","v":1.6105669847809747E-5},5.0074652387281681E-4,1.1696669466838297E-4,5.4087573221522662E-4,4.7283407009823652E-3,3.143570434911848E-4,9.6694105391896578E-4,7.7219653345601111E-5,5.6340010196247146E-5,{"$f":"O88/'Unit Costs-earned'!O$16","v":6.5110061754249546E-5}]
[90,"Per Customer",{"$f":"C88/C$17","v":13.143199729275867},10.744452308171452,67.685234860846109,{"$f":"F88/F$17","v":128.78925822952152},4.4123090564982821,3747.3884410006544,33.729685645434934,11.844079350706844,10.700818275418449,16.268740254982767,41368.203037299834,41675.716945956628,{"$f":"O88/'Unit Costs-earned'!O$17","v":41521.959991628231}]
[91]
[92,"DISTRIBUTION-SERVICE",{"$f":"+C94/$C94","v":1},0.76681684528713412,9.6706423165614119E-2,1.6054493285487019E-2,6.1802770556290652E-3,1.4134750482100787E-3,1.3018144264092355E-3,2.4523812986084388E-3,5.4344651259576689E-4,0.10807867285072466,2.0925158175348518E-4,2.4291948783411907E-4,4.5217106958760425E-4]
[93,"Revenue Requirement",{"$f":"'Distribution Summary'!E$424","v":30023786.281534955},{"$f":"'Distribution Summary'!F$424","v":23022745.07998177},{"$f":"'Distribution Summary'!G$424","v":2903492.9811760793},{"$f":"'Distribution Summary'!H$424","v":482016.67526180018},{"$f":"'Distribution Summary'!I$424","v":185555.31747888116},{"$f":"'Distribution Summary'!J$424","v":42437.872761741717},{"$f":"'Distribution Summary'!K$424","v":39085.398116729899},{"$f":"'Distribution Summary'!L$424","v":73629.771990252921},{"$f":"'Distribution Summary'!M$424","v":16316.3219496208},{"$f":"'Distribution Summary'!N$424","v":3244930.9752620915},{"$f":"'Distribution Summary'!O$424","v":6282.5247696397782},{"$f":"'Distribution Summary'!P$424","v":7293.3627863515212},{"$f":"SUM(M94:N94)","v":13575.887555991299}]
[94,"Per NCP kW",{"$f":"C94/C$15","v":0.30347565148692102},0.40384740911443384,0.16630675587261268,0.10514484538458647,0.75740319135902257,4.4057535870242219E-3,6.4462506185044496E-2,8.6960873969827475,0.32986806377092748,0.47246342622799758,5.7886111270723899E-3,5.260098311412725E-3,{"$f":"O94/'Unit Costs-earned'!O$15","v":5.4921526678530942E-3}]
[95,"Per KWH",{"$f":"C94/C$16","v":1.3340309821232637E-3},3.7110404369138611E-3,4.7756822842904889E-4,{"$f":"F94/F$16","v":2.2039608845802742E-4},2.1712118226368381E-3,8.3703456481078253E-6,2.058317874386745E-4,1.1918157950195593E-2,9.3042360128810394E-4,2.3329919358472985E-3,1.1727228867285156E-5,9.8596536270947214E-6,{"$f":"O94/'Unit Costs-earned'!O$16","v":1.0644089023224832E-5}]
[96,"Per Customer",{"$f":"C94/C$17","v":35.121817621046439},31.08511296459335,188.73321052319869,{"$f":"F94/F$17","v":1762.4010064416825},19.131550858313847,268.16981208051641,12.835927131931001,29.853941880086335,31.671928727830732,39.252485627164113,6282.5247696397782,7293.3627863515212,{"$f":"O94/'Unit Costs-earned'!O$17","v":6787.9437779956497}]
[97]
[98,"RETAIL-TOTAL",{"$f":"+C100/$C100","v":1},0.94263319456372729,3.9519892611145678E-3,-2.4846808108963661E-3,8.7967810096992068E-3,-4.3163157600061182E-3,-1.2861437934116699E-3,2.7457819470135115E-3,5.5350549194930414E-4,4.9796596695069591E-2,-2.1376607480558729E-4,-1.7694252945406861E-4,-3.907086042596559E-4]
[99,"Revenue Requirement",{"$f":"'Retail Summary'!E$69","v":32763124.61189701},{"$f":"'Retail Summary'!F$69","v":30883608.816801958},{"$f":"'Retail Summary'!G$69","v":129479.51662677538},{"$f":"'Retail Summary'!H$69","v":-81405.90702818695},{"$f":"'Retail Summary'!I$69","v":288210.0324043443},{"$f":"'Retail Summary'!J$69","v":-141415.99110937541},{"$f":"'Retail Summary'!K$69","v":-42138.089372364469},{"$f":"'Retail Summary'!L$69","v":89960.396087100875},{"$f":"'Retail Summary'!M$69","v":18134.569406104409},{"$f":"'Retail Summary'!N$69","v":1631492.1027689439},{"$f":"'Retail Summary'!O$69","v":-7003.6445466515543},{"$f":"'Retail Summary'!P$69","v":-5797.1901416479068},{"$f":"SUM(M100:N100)","v":-12800.834688299461}]
[100,"Per NCP kW",{"$f":"C100/C$15","v":0.33116444718558324},0.54173667655356028,7.4163493770289099E-3,-1.7757500823434833E-2,1.1764211410949317,-1.4681320470294596E-2,-6.9497228573177069E-2,10.624825332124823,0.36662768213213548,0.23754599238459204,-6.453038585493961E-3,-4.1810329430047536E-3,{"$f":"O100/'Unit Costs-earned'!O$15","v":-5.1786034684018689E-3}]
[101,"Per KWH",{"$f":"C100/C$16","v":1.4557465502049709E-3},4.9781344821749757E-3,2.1296866833909788E-5,{"$f":"F100/F$16","v":-3.7221831540673492E-5},3.3723907148609715E-3,-2.7892555604774248E-5,-2.219078907386617E-4,1.4561531033535703E-2,1.034107529057973E-3,1.1729857886579756E-3,-1.3073301819772317E-5,-7.8370277855943291E-6,{"$f":"O100/'Unit Costs-earned'!O$16","v":-1.0036413710108611E-5}]
[102,"Per Customer",{"$f":"C100/C$17","v":38.326294909125487},41.698783767507194,8.4164435830889452,{"$f":"F100/F$17","v":-297.64499827490658},29.715693237665128,-893.62395645734853,-13.8384529958504,36.475359948817768,35.201364101140875,19.735433758986886,-7003.6445466515543,-5797.1901416479068,{"$f":"O100/'Unit Costs-earned'!O$17","v":-6400.4173441497305}]
[103]
[104,"MISC - Total",{"$f":"+C106/$C106","v":1},0.39233581155121139,0.26271904492292686,8.5195635134098002E-2,5.1200984517323972E-3,0.14138971079449586,8.3009731509411985E-3,2.9489423701630526E-4,3.8192088849049895E-4,7.5258036733697659E-2,1.4802250029730462E-2,1.4201643040177635E-2,2.9003893069908096E-2]
[105,"Revenue Requirement",{"$f":"'Misc Summary'!E$69","v":15932384.774554105},{"$f":"'Misc Summary'!F$69","v":6250845.1104708491},{"$f":"'Misc Summary'!G$69","v":4185740.9113154355},{"$f":"'Misc Summary'!H$69","v":1357369.6400689699},{"$f":"'Misc Summary'!I$69","v":81575.378616599293},{"$f":"'Misc Summary'!J$69","v":2252675.2755408343},{"$f":"'Misc Summary'!K$69","v":132254.29824403796},{"$f":"'Misc Summary'!L$69","v":4698.3684519423314},{"$f":"'Misc Summary'!M$69","v":6084.9105488702016},{"$f":"'Misc Summary'!N$69","v":1199039.9986187981},{"$f":"'Misc Summary'!O$69","v":235835.14300282067},{"$f":"'Misc Summary'!P$69","v":226266.04134697843},{"$f":"SUM(M106:N106)","v":462101.18434979906}]
[106,"Per NCP kW",{"$f":"C106/C$15","v":0.16104200862140283},0.10964755044932627,0.23975156695649275,0.2960902148401135,0.3329759175862203,0.2338649779015804,0.21812349187523902,0.55490356111283001,0.12301900312905714,0.17458076928311078,0.21729447682211209,0.16318694913223522,{"$f":"O106/'Unit Costs-earned'!O$15","v":0.18694396531921673}]
[107,"Per KWH",{"$f":"C106/C$16","v":7.079152079308476E-4},1.0075748521410019E-3,6.8847312001085205E-4,{"$f":"F106/F$16","v":6.2064026955166603E-4},9.5452627763467461E-4,4.4431234324784409E-4,6.9647847829816187E-4,7.6050618934250358E-4,3.4698655762473255E-4,8.6206784331061817E-4,4.4021994315218249E-4,3.0588150632379309E-4,{"$f":"O106/'Unit Costs-earned'!O$16","v":3.6230751939207083E-4}]
[108,"Per Customer",{"$f":"C106/C$17","v":18.637699691606596},8.4398374610902902,272.08204935658966,{"$f":"F106/F$17","v":4962.9602927567457},8.4107721944821279,14234.914853338605,43.433267075217721,1.9050013996252191,11.811537784930833,14.504253147750795,235835.14300282067,226266.04134697843,{"$f":"O106/'Unit Costs-earned'!O$17","v":231050.59217489953}]

{"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$6","v":"12 Months Ended June 2015"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H",null,"I","J","K","L","M"]
[null,null,null,null,{"$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":1218268345.7712607},{"$f":"Generation!$H17","v":967942359.38794971},{"$f":"Transmission!$H17","v":103994924.50068754},{"$f":"Distribution!$H17","v":99747053.268910974},{"$f":"Retail!$H17","v":40028388.748571359},{"$f":"Misc!$H17","v":6555619.8651410798},null,{"$f":"'Distribution Summary'!E86","v":18009549.073177885},{"$f":"'Distribution Summary'!E157","v":68164793.058682591},{"$f":"'Distribution Summary'!E228","v":4768160.1991795674},{"$f":"'Distribution Summary'!E299","v":6506520.7707985751},{"$f":"'Distribution Summary'!E370","v":2298030.167072372},{"$f":"ROUND(SUM(-E15,F15:J15),0)","v":0}]
[{"$f":"A15+1","v":16},null,"Depreciation Expense",null,{"$f":"'Class Summary'!E18","v":262390668.28178853},{"$f":"Generation!$H18","v":167194487.68347269},{"$f":"Transmission!$H18","v":44638229.727969401},{"$f":"Distribution!$H18","v":49907130.014384657},{"$f":"Retail!$H18","v":650820.85596177203},{"$f":"Misc!$H18","v":0},null,{"$f":"'Distribution Summary'!E87","v":12384619.730296031},{"$f":"'Distribution Summary'!E158","v":17984397.749387544},{"$f":"'Distribution Summary'!E229","v":11374297.274287062},{"$f":"'Distribution Summary'!E300","v":2735680.9002209585},{"$f":"'Distribution Summary'!E371","v":5428134.3601930737},{"$f":"ROUND(SUM(-E16,F16:J16),0)","v":0}]
[17,null,"Amortization Expense",null,{"$f":"'Class Summary'!E19","v":22885961.172042295},{"$f":"Generation!$H19","v":11260825.840280883},{"$f":"Transmission!$H19","v":5069857.2399999881},{"$f":"Distribution!$H19","v":4789671.3677862296},{"$f":"Retail!$H19","v":1765606.7239751965},{"$f":"Misc!$H19","v":0},null,{"$f":"'Distribution Summary'!E88","v":875009.9591356219},{"$f":"'Distribution Summary'!E159","v":2422665.8045564555},{"$f":"'Distribution Summary'!E230","v":875754.93812019436},{"$f":"'Distribution Summary'!E301","v":146634.78632920783},{"$f":"'Distribution Summary'!E372","v":469605.87964475021},0]
[18,null,"Taxes Other Than Income",null,{"$f":"'Class Summary'!E20","v":63068115.692166515},{"$f":"Generation!$H20","v":32438594.623263761},{"$f":"Transmission!$H20","v":14173368.23335376},{"$f":"Distribution!$H20","v":16099579.747460937},{"$f":"Retail!$H20","v":359080.81808806304},{"$f":"Misc!$H20","v":-2507.73},null,{"$f":"'Distribution Summary'!E89","v":2941181.458016729},{"$f":"'Distribution Summary'!E160","v":8143335.5917132031},{"$f":"'Distribution Summary'!E231","v":2943685.5648022122},{"$f":"'Distribution Summary'!E302","v":492885.26393202442},{"$f":"'Distribution Summary'!E373","v":1578491.8689967692},0]
[19,null,"Income Taxes - Federal",null,{"$f":"'Class Summary'!E21","v":48273748.138589978},{"$f":"Generation!$H21","v":-23648945.122576419},{"$f":"Transmission!$H21","v":25462054.90820872},{"$f":"Distribution!$H21","v":45160154.246382907},{"$f":"Retail!$H21","v":-1105746.4948441782},{"$f":"Misc!$H21","v":2406230.7070043222},null,{"$f":"'Distribution Summary'!E90","v":13164825.144415487},{"$f":"'Distribution Summary'!E161","v":9165027.4959152173},{"$f":"'Distribution Summary'!E232","v":16072257.671523575},{"$f":"'Distribution Summary'!E303","v":-1392598.6572388706},{"$f":"'Distribution Summary'!E374","v":8150642.5917674741},0]
[20,null,"Income Taxes - State",null,{"$f":"'Class Summary'!E22","v":10751193.140442779},{"$f":"Generation!$H22","v":978093.64010767406},{"$f":"Transmission!$H22","v":3459870.3805114389},{"$f":"Distribution!$H22","v":6136514.9285737686},{"$f":"Retail!$H22","v":-150252.58407687786},{"$f":"Misc!$H22","v":326966.77532677131},null,{"$f":"'Distribution Summary'!E91","v":1788881.0917256689},{"$f":"'Distribution Summary'!E162","v":1245375.0211443866},{"$f":"'Distribution Summary'!E233","v":2183952.8846402988},{"$f":"'Distribution Summary'!E304","v":-189231.02881878644},{"$f":"'Distribution Summary'!E375","v":1107536.9598822047},0]
[21,null,"Income Taxes Deferred",null,{"$f":"'Class Summary'!E23","v":63481630.189761199},{"$f":"Generation!$H23","v":53668130.464068398},{"$f":"Transmission!$H23","v":13868844.263264228},{"$f":"Distribution!$H23","v":-4071437.1154162362},{"$f":"Retail!$H23","v":16092.57784482534},{"$f":"Misc!$H23","v":0},null,{"$f":"'Distribution Summary'!E92","v":-738906.78168941487},{"$f":"'Distribution Summary'!E163","v":-2077434.2598429129},{"$f":"'Distribution Summary'!E234","v":-733477.53333803127},{"$f":"'Distribution Summary'!E305","v":-128572.12278009937},{"$f":"'Distribution Summary'!E376","v":-393046.41776577599},0]
[22,null,"Investment Tax Credit Adj",null,{"$f":"'Class Summary'!E24","v":-4098178.1855751085},{"$f":"Generation!$H24","v":-2068327.9779244587},{"$f":"Transmission!$H24","v":-952643.92576029792},{"$f":"Distribution!$H24","v":-1077206.2818903516},{"$f":"Retail!$H24","v":0},{"$f":"Misc!$H24","v":0},null,{"$f":"'Distribution Summary'!E93","v":-196791.41893469053},{"$f":"'Distribution Summary'!E164","v":-544862.18848775746},{"$f":"'Distribution Summary'!E235","v":-196958.96613791934},{"$f":"'Distribution Summary'!E306","v":-32978.444834406},{"$f":"'Distribution Summary'!E377","v":-105615.26349557823},0]
[23,null,"Misc Revenues & Expense",null,{"$f":"'Class Summary'!E25","v":682016.99000902602},{"$f":"Generation!$H25","v":-196415.12894219923},{"$f":"Transmission!$H25","v":666.44783489331485},{"$f":"Distribution!$H25","v":-53483.398883668393},{"$f":"Retail!$H25","v":931249.07000000018},{"$f":"Misc!$H25","v":0},null,{"$f":"'Distribution Summary'!E94","v":-9770.7134953734785},{"$f":"'Distribution Summary'!E165","v":-27052.46177397015},{"$f":"'Distribution Summary'!E236","v":-9779.0322306545277},{"$f":"'Distribution Summary'!E307","v":-1637.3830614377405},{"$f":"'Distribution Summary'!E378","v":-5243.8083222324994},0]
[24]
[25,null,"Total Operating Expenses",null,{"$f":"SUM(E15:E23)","v":1685703501.1904862},1207568803.4096999,{"$f":"SUM(G15:G23)","v":209715171.77606967},216637976.77730921,{"$f":"SUM(I15:I23)","v":42495239.715520158},9286309.6174721736,null,{"$f":"SUM(L15:L23)","v":48218597.542647943},{"$f":"SUM(M15:M23)","v":104476245.81129476},{"$f":"SUM(N15:N23)","v":37277893.000846304},{"$f":"SUM(O15:O23)","v":8136704.0845471667},{"$f":"SUM(P15:P23)","v":18528536.337973054},{"$f":"ROUND(SUM(-E25,F25:J25),0)","v":0}]
[26]
[27]
[28,null,"Rate Base :"]
[29,null,"Electric Plant In Service",null,{"$f":"'Class Summary'!E33","v":10912081613.726339},{"$f":"Generation!$H33","v":5509579100.953104},{"$f":"Transmission!$H33","v":2502632818.574718},{"$f":"Distribution!$H33","v":2832968809.6021347},{"$f":"Retail!$H33","v":66900884.59637934},{"$f":"Misc!$H33","v":0},null,{"$f":"'Distribution Summary'!E100","v":525057751.47293168},{"$f":"'Distribution Summary'!E171","v":1453742836.4442344},{"$f":"'Distribution Summary'!E242","v":501370135.45701516},{"$f":"'Distribution Summary'!E313","v":83948487.738353193},{"$f":"'Distribution Summary'!E384","v":268849598.4896003},{"$f":"ROUND(SUM(-E29,F29:J29),0)","v":0}]
[30,null,"Plant Held For Future Use ",null,{"$f":"'Class Summary'!E34","v":18651669.85254151},{"$f":"Generation!$H34","v":14084155.546289619},{"$f":"Transmission!$H34","v":427398.27394419973},{"$f":"Distribution!$H34","v":4140116.03230769},{"$f":"Retail!$H34","v":0},{"$f":"Misc!$H34","v":0},null,{"$f":"'Distribution Summary'!E101","v":756344.74310930853},{"$f":"'Distribution Summary'!E172","v":2094113.9314540648},{"$f":"'Distribution Summary'!E243","v":756988.69113850011},{"$f":"'Distribution Summary'!E314","v":126748.78570137864},{"$f":"'Distribution Summary'!E385","v":405919.88090443867},0]
[{"$f":"A30+1","v":31},null,"Electric Plant Acquisition Adj",null,{"$f":"'Class Summary'!E35","v":15449003.60192525},{"$f":"Generation!$H35","v":15449003.601925246},{"$f":"Transmission!$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":13702489.247671839},{"$f":"Generation!$H37","v":6594500.163279349},{"$f":"Transmission!$H37","v":2343730.7388892253},{"$f":"Distribution!$H37","v":2120801.3498383425},{"$f":"Retail!$H37","v":10884.429511081644},{"$f":"Misc!$H37","v":2632572.5661538402},null,{"$f":"'Distribution Summary'!E104","v":387442.51117890974},{"$f":"'Distribution Summary'!E175","v":1072723.4739040744},{"$f":"'Distribution Summary'!E246","v":387772.37774276407},{"$f":"'Distribution Summary'!E317","v":64927.88938961723},{"$f":"'Distribution Summary'!E388","v":207935.09762297719},0]
[34,null,"Fuel Stock",null,{"$f":"'Class Summary'!E38","v":97675186.449390978},{"$f":"Generation!$H38","v":97675186.449390993},{"$f":"Transmission!$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":86820549.438081697},{"$f":"Generation!$H39","v":75594176.042740613},{"$f":"Transmission!$H39","v":578699.09248802438},{"$f":"Distribution!$H39","v":10647674.302853074},{"$f":"Retail!$H39","v":0},{"$f":"Misc!$H39","v":0},null,{"$f":"'Distribution Summary'!E106","v":1945190.0435781025},{"$f":"'Distribution Summary'!E177","v":5385704.8742572395},{"$f":"'Distribution Summary'!E248","v":1946846.1683894086},{"$f":"'Distribution Summary'!E319","v":325976.31996273994},{"$f":"'Distribution Summary'!E390","v":1043956.8966655852},0]
[36,null,"Misc Deferred Debits",null,{"$f":"'Class Summary'!E40","v":170287197.35502279},{"$f":"Generation!$H40","v":50430428.416773252},{"$f":"Transmission!$H40","v":15698149.889513744},{"$f":"Distribution!$H40","v":30267348.892346803},{"$f":"Retail!$H40","v":132495.12657373352},{"$f":"Misc!$H40","v":73758775.029815257},null,{"$f":"'Distribution Summary'!E107","v":5529446.528536451},{"$f":"'Distribution Summary'!E178","v":15309541.203441706},{"$f":"'Distribution Summary'!E249","v":5534154.2709079133},{"$f":"'Distribution Summary'!E320","v":926628.55064150307},{"$f":"'Distribution Summary'!E391","v":2967578.3388192276},0]
[37,null,"Cash Working Capital",null,{"$f":"'Class Summary'!E41","v":26232064.780468192},{"$f":"Generation!$H41","v":15010154.632530324},{"$f":"Transmission!$H41","v":4845268.5824677311},{"$f":"Distribution!$H41","v":5507533.5469772788},{"$f":"Retail!$H41","v":716828.53383300884},{"$f":"Misc!$H41","v":152279.48465985229},null,{"$f":"'Distribution Summary'!E108","v":1094205.3750356038},{"$f":"'Distribution Summary'!E179","v":2821445.7777738282},{"$f":"'Distribution Summary'!E250","v":931696.17076719413},{"$f":"'Distribution Summary'!E321","v":173539.98305909458},{"$f":"'Distribution Summary'!E392","v":486646.24034155702},0]
[38,null,"Weatherization Loans",null,{"$f":"'Class Summary'!E42","v":4637895.4428546047},{"$f":"Generation!$H42","v":0},{"$f":"Transmission!$H42","v":0},{"$f":"Distribution!$H42","v":0},{"$f":"Retail!$H42","v":0},{"$f":"Misc!$H42","v":4637895.4428546047},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":11345537669.894293},5784416705.8060331,2526526065.1520209,2885652283.7264576,67761092.686297163,81181522.523483545,null,{"$f":"SUM(L29:L39)","v":534770380.67436999},1480426365.7050655,510927593.13596094,85566309.267107531,273961634.94395405,{"$f":"ROUND(SUM(-E41,F41:J41),0)","v":0}]
[42]
[43,null,"Rate Base Deductions :"]
[44,null,"Accum Provision For Depreciation",null,{"$f":"'Class Summary'!E48","v":-3234910019.9541745},{"$f":"Generation!$H48","v":-1687822220.4252734},{"$f":"Transmission!$H48","v":-654227112.86409187},{"$f":"Distribution!$H48","v":-888908455.16862869},{"$f":"Retail!$H48","v":-3952231.4961808431},{"$f":"Misc!$H48","v":0},null,{"$f":"'Distribution Summary'!E115","v":-111352434.53202689},{"$f":"'Distribution Summary'!E186","v":-558238488.76899028},{"$f":"'Distribution Summary'!E257","v":-116925083.1919326},{"$f":"'Distribution Summary'!E328","v":-28791300.970152777},{"$f":"'Distribution Summary'!E399","v":-73601147.705526307},{"$f":"ROUND(SUM(-E44,F44:J44),0)","v":0}]
[45,null,"Accum Provision For Amortization",null,{"$f":"'Class Summary'!E49","v":-221249967.4620862},{"$f":"Generation!$H49","v":-97506318.954842404},{"$f":"Transmission!$H49","v":-35224009.217302874},{"$f":"Distribution!$H49","v":-33761145.717673019},{"$f":"Retail!$H49","v":-54758493.572267883},{"$f":"Misc!$H49","v":0},null,{"$f":"'Distribution Summary'!E116","v":-6167717.2537302421},{"$f":"'Distribution Summary'!E187","v":-17076740.129387628},{"$f":"'Distribution Summary'!E258","v":-6172968.4165185522},{"$f":"'Distribution Summary'!E329","v":-1033590.4091115895},{"$f":"'Distribution Summary'!E400","v":-3310129.5089250132},0]
[46,null,"Accum Deferred Income Taxes",null,{"$f":"'Class Summary'!E50","v":-1804104718.8182199},{"$f":"Generation!$H50","v":-921559689.7977531},{"$f":"Transmission!$H50","v":-406917605.57860744},{"$f":"Distribution!$H50","v":-465017127.48261291},{"$f":"Retail!$H50","v":-10610295.95924696},{"$f":"Misc!$H50","v":0},null,{"$f":"'Distribution Summary'!E117","v":-84662872.071746215},{"$f":"'Distribution Summary'!E188","v":-236279898.90622562},{"$f":"'Distribution Summary'!E259","v":-84376200.192664757},{"$f":"'Distribution Summary'!E330","v":-14468881.163350977},{"$f":"'Distribution Summary'!E401","v":-45229275.148625314},0]
[{"$f":"A46+1","v":47},null,"Unamortized ITC",null,{"$f":"'Class Summary'!E51","v":-80741.263229999764},{"$f":"Generation!$H51","v":-40749.671231812586},{"$f":"Transmission!$H51","v":-18768.74808543214},{"$f":"Distribution!$H51","v":-21222.843912755045},{"$f":"Retail!$H51","v":0},{"$f":"Misc!$H51","v":0},null,{"$f":"'Distribution Summary'!E118","v":-3877.1344334266018},{"$f":"'Distribution Summary'!E189","v":-10734.736117529295},{"$f":"'Distribution Summary'!E260","v":-3880.4354057676692},{"$f":"'Distribution Summary'!E331","v":-649.73292392779024},{"$f":"'Distribution Summary'!E402","v":-2080.8050321036935},0]
[48,null,"Customer Advance For Construction",null,{"$f":"'Class Summary'!E52","v":-9924957.6599148959},{"$f":"Generation!$H52","v":0},{"$f":"Transmission!$H52","v":-6320173.3706841264},{"$f":"Distribution!$H52","v":-3604784.289230769},{"$f":"Retail!$H52","v":0},{"$f":"Misc!$H52","v":0},null,{"$f":"'Distribution Summary'!E119","v":-658546.6750029698},{"$f":"'Distribution Summary'!E190","v":-1823337.544420752},{"$f":"'Distribution Summary'!E261","v":-659107.35825933167},{"$f":"'Distribution Summary'!E332","v":-110359.71644512852},{"$f":"'Distribution Summary'!E403","v":-353432.99510258686},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,{"$f":"'Class Summary'!E54","v":-30313046.917292383},{"$f":"Generation!$H54","v":-18019782.572360657},{"$f":"Transmission!$H54","v":-4214414.4222675227},{"$f":"Distribution!$H54","v":-6878752.479352545},{"$f":"Retail!$H54","v":-1200097.4433116554},{"$f":"Misc!$H54","v":0},null,{"$f":"'Distribution Summary'!E121","v":-1256657.6000065494},{"$f":"'Distribution Summary'!E192","v":-3479344.8506338364},{"$f":"'Distribution Summary'!E263","v":-1257727.5118321625},{"$f":"'Distribution Summary'!E334","v":-210591.56726395001},{"$f":"'Distribution Summary'!E405","v":-674430.9496160472},0]
[51]
[52,null,"Total Rate Base Deductions",null,{"$f":"SUM(E44:E50)","v":-5316209219.6372261},-2724948761.4214611,-1106922084.2010393,-1398191487.9814107,-86146886.033315033,0,null,{"$f":"SUM(L44:L50)","v":-204102105.26694629},-816908544.93577564,-209394967.10661316,-44615373.559248343,-123170497.11282736,{"$f":"ROUND(SUM(-E52,F52:J52),0)","v":0}]
[53]
[54,null,"Total Rate Base",null,{"$f":"E41+E52","v":6029328450.2570667},3059467944.384572,{"$f":"G41+G52","v":1419603980.9509816},1487460795.7450469,{"$f":"I41+I52","v":-18385793.347017869},81181522.523483545,null,330668275.40742373,663517820.76928985,301532626.02934778,40950935.707859188,150791137.83112669,{"$f":"ROUND(SUM(-E54,F54:J54),0)","v":0}]
[55]
[56]
[57,null,"Return On Rate Base",{"$f":"ActualROR","v":6.9331348082225699E-2},{"$f":"$D$57*E54","v":418021469.48683912},212117036.99853832,{"$f":"$D$57*G54","v":98423057.742225811},103127662.18846427,{"$f":"$D$57*I54","v":-1274711.8383099653},5628424.3959206836,null,{"$f":"$D$57*L54","v":22925677.302021366},{"$f":"$D$57*M54","v":46002584.990515478},{"$f":"$D$57*N54","v":20905663.4533883},{"$f":"$D$57*O54","v":2839183.5778544312},{"$f":"$D$57*P54","v":10454552.864684716},{"$f":"ROUND(SUM(-E57,F57:J57),0)","v":0}]
[58,null,"Total Operating Expenses",null,{"$f":"E25","v":1685703501.1904862},1207568803.4096999,{"$f":"G25","v":209715171.77606967},216637976.77730921,{"$f":"I25","v":42495239.715520158},9286309.6174721736,null,{"$f":"L25","v":48218597.542647943},{"$f":"M25","v":104476245.81129476},{"$f":"N25","v":37277893.000846304},{"$f":"O25","v":8136704.0845471667},{"$f":"P25","v":18528536.337973054},{"$f":"ROUND(SUM(-E58,F58:J58),0)","v":0}]
[59,null,"Revenue Credits",null,{"$f":"'Class Summary'!E64","v":-255900992.97899714},{"$f":"Generation!$H99","v":-201681867.46783102},{"$f":"Transmission!$H99","v":-34307591.863684744},{"$f":"Distribution!$H99","v":-11690825.797584722},{"$f":"Retail!$H99","v":-8213376.1754447324},{"$f":"Misc!$H99","v":-7331.6744519518979},null,{"$f":"'Distribution Summary'!E131","v":-2452458.6480768798},{"$f":"'Distribution Summary'!E202","v":-5434903.0624624286},{"$f":"'Distribution Summary'!E273","v":-2297094.1465640054},{"$f":"'Distribution Summary'!E344","v":-333195.06630721927},{"$f":"'Distribution Summary'!E415","v":-1173174.8741741907},{"$f":"ROUND(SUM(-E59,F59:J59),0)","v":0}]
[60]
[61,null,"Total Revenue Requirements",null,{"$f":"E57+E58+E59","v":1847823977.698328},1218003972.9404073,{"$f":"G57+G58+G59","v":273830637.65461075},308074813.16818875,{"$f":"I57+I58+I59","v":33007151.701765459},14907402.338940905,null,68691816.196592435,145043927.73934782,55886462.307670593,10642692.596094379,27809914.328483582,{"$f":"ROUND(SUM(-E61,F61:J61),0)","v":0}]
[62]
[63]
[64,null,"Return On Rate Base @ Target ROR",{"$f":"TargetROR","v":7.7163338949613164E-2},{"$f":"$D64*E54","v":465243114.84573191},{"$f":"$D64*F54","v":236078761.99802297},{"$f":"$D64*G54","v":109541383.15634078},114777441.55633636,{"$f":"$D64*I54","v":-1418709.2038934825},6264237.3389252163,null,25515468.215147074,51199250.503129393,23267264.226669513,3159910.9323293553,11635547.679061064,{"$f":"ROUND(SUM(-E64,F64:J64),0)","v":0}]
[65,null,"Total Operating Expenses Adjusted for Taxes",null,{"$f":"E58+((E64-E57)*(1/NetToGross))-(E64-E57)","v":1714733956.8315935},1222299755.4846458,{"$f":"G58+((G64-G57)*(1/NetToGross))-(G64-G57)","v":216550385.80312765},223799912.80468246,{"$f":"I58+((I64-I57)*(1/NetToGross))-(I64-I57)","v":42406714.440675594},9677188.4040466659,null,{"$f":"L58+((L64-L57)*(1/NetToGross))-(L64-L57)","v":49810723.561380163},{"$f":"M58+((M64-M57)*(1/NetToGross))-(M64-M57)","v":107671000.38833323},{"$f":"N58+((N64-N57)*(1/NetToGross))-(N64-N57)","v":38729734.544479311},{"$f":"O58+((O64-O57)*(1/NetToGross))-(O64-O57)","v":8333877.6723417006},{"$f":"P58+((P64-P57)*(1/NetToGross))-(P64-P57)","v":19254576.638148107},{"$f":"ROUND(SUM(-E65,F65:J65),0)","v":0}]
[66,null,"Revenue Credits",null,{"$f":"E59","v":-255900992.97899714},{"$f":"F59","v":-201681867.46783102},{"$f":"G59","v":-34307591.863684744},-11690825.797584722,{"$f":"I59","v":-8213376.1754447324},-7331.6744519518979,null,-2452458.6480768798,-5434903.0624624286,-2297094.1465640054,-333195.06630721927,-1173174.8741741907,{"$f":"ROUND(SUM(-E66,F66:J66),0)","v":0}]
[67]
[68,null,"Total Target Revenue Requirements",null,{"$f":"SUM(E64:E66)","v":1924076078.698328},{"$f":"SUM(F64:F66)","v":1256696650.0148377},{"$f":"SUM(G64:G66)","v":291784177.09578371},326886528.56343412,{"$f":"SUM(I64:I66)","v":32774629.061337378},15934094.068519929,null,72873733.128450364,153435347.8290002,59699904.624584816,11160593.538363837,29716949.443034977,{"$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$6","v":"12 Months Ended June 2015"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N"]
[null,null,null,null,{"$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$14","v":2103724970.6773252},{"$f":"'G+T+D+R+M'!I$14","v":749763784.7115885},{"$f":"'G+T+D+R+M'!J$14","v":590197039.27316487},{"$f":"'G+T+D+R+M'!K$14","v":185028966.42928794},{"$f":"'G+T+D+R+M'!L$14","v":12764949.925259596},{"$f":"'G+T+D+R+M'!M$14","v":319405625.36643451},{"$f":"'G+T+D+R+M'!N$14","v":16115411.528919823},{"$f":"'G+T+D+R+M'!O$14","v":612694.03923677874},{"$f":"'G+T+D+R+M'!P$14","v":1490448.309156484},{"$f":"'G+T+D+R+M'!Q$14","v":156843784.50204569},{"$f":"'G+T+D+R+M'!R$14","v":31829741.880032871},{"$f":"'G+T+D+R+M'!S$14","v":39672524.71219822},{"$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'!$H17","v":1218268345.7712607},{"$f":"'G+T+D+R+M'!$I17","v":422700452.22759265},{"$f":"'G+T+D+R+M'!$J17","v":318544387.3817156},{"$f":"'G+T+D+R+M'!$K17","v":108341445.07251848},{"$f":"'G+T+D+R+M'!$L17","v":6170122.8506131992},{"$f":"'G+T+D+R+M'!$M17","v":217604924.03858298},{"$f":"'G+T+D+R+M'!$N17","v":9606239.754349988},{"$f":"'G+T+D+R+M'!$O17","v":427864.21003022586},{"$f":"'G+T+D+R+M'!$P17","v":676015.62203477335},{"$f":"'G+T+D+R+M'!$Q17","v":84507131.87734893},{"$f":"'G+T+D+R+M'!R17","v":22894734.329834603},{"$f":"'G+T+D+R+M'!S17","v":26795028.406639159},{"$f":"ROUND(SUM(F17:P17)-E17,0)","v":0}]
[18,null,"Depreciation Expense",null,{"$f":"'G+T+D+R+M'!$H18","v":262390668.28178853},{"$f":"'G+T+D+R+M'!$I18","v":101076538.80151765},{"$f":"'G+T+D+R+M'!$J18","v":67865305.475669175},{"$f":"'G+T+D+R+M'!$K18","v":22040848.378927294},{"$f":"'G+T+D+R+M'!$L18","v":1841882.5359369048},{"$f":"'G+T+D+R+M'!$M18","v":39780230.588711612},{"$f":"'G+T+D+R+M'!$N18","v":2060922.1130949873},{"$f":"'G+T+D+R+M'!$O18","v":78170.208706703765},{"$f":"'G+T+D+R+M'!$P18","v":103489.95143567279},{"$f":"'G+T+D+R+M'!$Q18","v":19401897.619656008},{"$f":"'G+T+D+R+M'!R18","v":4165562.8788542249},{"$f":"'G+T+D+R+M'!S18","v":3975819.7292783121},0]
[19,null,"Amortization Expense",null,{"$f":"'G+T+D+R+M'!$H19","v":22885961.172042295},{"$f":"'G+T+D+R+M'!$I19","v":9700531.4263345785},{"$f":"'G+T+D+R+M'!$J19","v":5605407.0215167869},{"$f":"'G+T+D+R+M'!$K19","v":1810472.4655895804},{"$f":"'G+T+D+R+M'!$L19","v":120370.39680971147},{"$f":"'G+T+D+R+M'!$M19","v":3078855.7087053698},{"$f":"'G+T+D+R+M'!$N19","v":179060.43577299858},{"$f":"'G+T+D+R+M'!$O19","v":10718.947422960548},{"$f":"'G+T+D+R+M'!$P19","v":9140.8686687028039},{"$f":"'G+T+D+R+M'!$Q19","v":1740594.5090911121},{"$f":"'G+T+D+R+M'!R19","v":321939.27875432163},{"$f":"'G+T+D+R+M'!S19","v":308870.11337617366},0]
[20,null,"Taxes Other Than Income",null,{"$f":"'G+T+D+R+M'!$H20","v":63068115.692166515},{"$f":"'G+T+D+R+M'!$I20","v":24785291.957170121},{"$f":"'G+T+D+R+M'!$J20","v":16539690.42860966},{"$f":"'G+T+D+R+M'!$K20","v":5384457.9287672322},{"$f":"'G+T+D+R+M'!$L20","v":271949.90912779712},{"$f":"'G+T+D+R+M'!$M20","v":8878284.903355578},{"$f":"'G+T+D+R+M'!$N20","v":530321.88226214366},{"$f":"'G+T+D+R+M'!$O20","v":18494.660205707176},{"$f":"'G+T+D+R+M'!$P20","v":24222.409902951396},{"$f":"'G+T+D+R+M'!$Q20","v":4804398.2260110332},{"$f":"'G+T+D+R+M'!R20","v":925287.59314084775},{"$f":"'G+T+D+R+M'!S20","v":905715.79361344525},0]
[21,null,"Income Taxes - Federal",null,{"$f":"'G+T+D+R+M'!$H21","v":48273748.138589978},{"$f":"'G+T+D+R+M'!$I21","v":19023528.172059301},{"$f":"'G+T+D+R+M'!$J21","v":25068825.52057796},{"$f":"'G+T+D+R+M'!$K21","v":4044389.8943386078},{"$f":"'G+T+D+R+M'!$L21","v":1227262.652418586},{"$f":"'G+T+D+R+M'!$M21","v":-6752365.4844269296},{"$f":"'G+T+D+R+M'!$N21","v":266609.48823352181},{"$f":"'G+T+D+R+M'!$O21","v":-5761.9013323217496},{"$f":"'G+T+D+R+M'!$P21","v":172785.07695280248},{"$f":"'G+T+D+R+M'!$Q21","v":6330960.9342880454},{"$f":"'G+T+D+R+M'!R21","v":-1289127.8820131463},{"$f":"'G+T+D+R+M'!S21","v":186641.66749355482},0]
[22,null,"Income Taxes - State",null,{"$f":"'G+T+D+R+M'!$H22","v":10751193.140442779},{"$f":"'G+T+D+R+M'!$I22","v":3979464.05769047},{"$f":"'G+T+D+R+M'!$J22","v":4548334.7560840948},{"$f":"'G+T+D+R+M'!$K22","v":929648.92204674811},{"$f":"'G+T+D+R+M'!$L22","v":174598.37943867678},{"$f":"'G+T+D+R+M'!$M22","v":-135752.60534872726},{"$f":"'G+T+D+R+M'!$N22","v":66606.499011443564},{"$f":"'G+T+D+R+M'!$O22","v":184.49200185092286},{"$f":"'G+T+D+R+M'!$P22","v":25206.257551695686},{"$f":"'G+T+D+R+M'!$Q22","v":1151904.3631099255},{"$f":"'G+T+D+R+M'!R22","v":-92956.913478730872},{"$f":"'G+T+D+R+M'!S22","v":103954.93233533017},0]
[23,null,"Income Taxes Deferred",null,{"$f":"'G+T+D+R+M'!$H23","v":63481630.189761199},{"$f":"'G+T+D+R+M'!$I23","v":19894337.635758866},{"$f":"'G+T+D+R+M'!$J23","v":17443415.351860385},{"$f":"'G+T+D+R+M'!$K23","v":5870554.403621383},{"$f":"'G+T+D+R+M'!$L23","v":88668.053119285018},{"$f":"'G+T+D+R+M'!$M23","v":12760326.978317633},{"$f":"'G+T+D+R+M'!$N23","v":447245.48734105681},{"$f":"'G+T+D+R+M'!$O23","v":13585.672693508432},{"$f":"'G+T+D+R+M'!$P23","v":27732.720882873571},{"$f":"'G+T+D+R+M'!$Q23","v":4279444.2390206829},{"$f":"'G+T+D+R+M'!R23","v":1339510.8154655762},{"$f":"'G+T+D+R+M'!S23","v":1316808.831679957},0]
[24,null,"Investment Tax Credit Adj",null,{"$f":"'G+T+D+R+M'!$H24","v":-4098178.1855751085},{"$f":"'G+T+D+R+M'!$I24","v":-1617723.4317740251},{"$f":"'G+T+D+R+M'!$J24","v":-1078731.3684296082},{"$f":"'G+T+D+R+M'!$K24","v":-349016.88215547067},{"$f":"'G+T+D+R+M'!$L24","v":-17962.772321215409},{"$f":"'G+T+D+R+M'!$M24","v":-571656.15413821233},{"$f":"'G+T+D+R+M'!$N24","v":-34588.775093106211},{"$f":"'G+T+D+R+M'!$O24","v":-1219.0744916800877},{"$f":"'G+T+D+R+M'!$P24","v":-1579.6635856083292},{"$f":"'G+T+D+R+M'!$Q24","v":-307111.45733745059},{"$f":"'G+T+D+R+M'!R24","v":-59942.45707276609},{"$f":"'G+T+D+R+M'!S24","v":-58646.149175965365},0]
[25,null,"Misc Revenues & Expense",null,{"$f":"'G+T+D+R+M'!$H25","v":682016.99000902602},{"$f":"'G+T+D+R+M'!$I25","v":738525.67349380476},{"$f":"'G+T+D+R+M'!$J25","v":-16998.223590115631},{"$f":"'G+T+D+R+M'!$K25","v":-6879.5198278962434},{"$f":"'G+T+D+R+M'!$L25","v":-512.54955702997779},{"$f":"'G+T+D+R+M'!$M25","v":-20365.502486521465},{"$f":"'G+T+D+R+M'!$N25","v":2082.144558081488},{"$f":"'G+T+D+R+M'!$O25","v":-58.645136137993475},{"$f":"'G+T+D+R+M'!$P25","v":-111.64229625343853},{"$f":"'G+T+D+R+M'!$Q25","v":-3711.9901061808923},{"$f":"'G+T+D+R+M'!R25","v":-4970.1435187921697},{"$f":"'G+T+D+R+M'!S25","v":-4982.611523932459},0]
[26]
[27,null,"Total Operating Expenses",null,{"$f":"SUM(E17:E25)","v":1685703501.1904862},{"$f":"SUM(F17:F25)","v":600280946.51984346},454519636.34401399,{"$f":"SUM(H17:H25)","v":148065920.66382593},9876379.4555859137,274622482.47127283,13124499.029531116,541978.57010081701,1036901.6015476102,121905508.32108212,{"$f":"SUM(O17:O25)","v":28200037.499966141},{"$f":"SUM(P17:P25)","v":33529210.71371603},{"$f":"ROUND(SUM(F27:P27)-E27,0)","v":0}]
[28]
[29,null,"Operating Revenue For Return",null,{"$f":"E14-E27","v":418021469.48683906},{"$f":"F14-F27","v":149482838.19174504},135677402.92915088,{"$f":"H14-H27","v":36963045.765462011},2888570.469673682,44783142.895161688,2990912.4993887078,70715.469135961728,453546.70760887372,34938276.180963576,{"$f":"O14-O27","v":3629704.3800667301},{"$f":"P14-P27","v":6143313.9984821901},{"$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":10912081613.726339},{"$f":"'G+T+D+R+M'!I33","v":4335093842.5871353},{"$f":"'G+T+D+R+M'!J33","v":2848873422.2227354},{"$f":"'G+T+D+R+M'!K33","v":922127935.09873366},{"$f":"'G+T+D+R+M'!L33","v":58065301.028806314},{"$f":"'G+T+D+R+M'!M33","v":1513325507.8588789},{"$f":"'G+T+D+R+M'!N33","v":90807333.314874083},{"$f":"'G+T+D+R+M'!O33","v":3401996.0846148273},{"$f":"'G+T+D+R+M'!P33","v":4229539.3037318476},{"$f":"'G+T+D+R+M'!Q33","v":824863329.72027934},{"$f":"'G+T+D+R+M'!R33","v":158277746.2852203},{"$f":"'G+T+D+R+M'!S33","v":153015660.22132596},{"$f":"ROUND(SUM(F33:P33)-E33,0)","v":0}]
[34,null,"Plant Held For Future Use ",null,{"$f":"'G+T+D+R+M'!H34","v":18651669.85254151},{"$f":"'G+T+D+R+M'!I34","v":6073386.113014291},{"$f":"'G+T+D+R+M'!J34","v":5260358.0050285868},{"$f":"'G+T+D+R+M'!K34","v":1820088.7413581009},{"$f":"'G+T+D+R+M'!L34","v":57917.492439298949},{"$f":"'G+T+D+R+M'!M34","v":3155479.2379459948},{"$f":"'G+T+D+R+M'!N34","v":179493.84675192309},{"$f":"'G+T+D+R+M'!O34","v":4891.7358683913244},{"$f":"'G+T+D+R+M'!P34","v":11968.916839527998},{"$f":"'G+T+D+R+M'!Q34","v":1297936.3951626562},{"$f":"'G+T+D+R+M'!R34","v":333381.73289204011},{"$f":"'G+T+D+R+M'!S34","v":456767.63524069806},0]
[35,null,"Electric Plant Acquisition Adj",null,{"$f":"'G+T+D+R+M'!H35","v":15449003.60192525},{"$f":"'G+T+D+R+M'!I35","v":5139863.5867291158},{"$f":"'G+T+D+R+M'!J35","v":4208701.7222631807},{"$f":"'G+T+D+R+M'!K35","v":1400852.7472050479},{"$f":"'G+T+D+R+M'!L35","v":28865.47878339126},{"$f":"'G+T+D+R+M'!M35","v":2881301.1887930101},{"$f":"'G+T+D+R+M'!N35","v":111962.16500209732},{"$f":"'G+T+D+R+M'!O35","v":3565.5199088035265},{"$f":"'G+T+D+R+M'!P35","v":6366.129338198366},{"$f":"'G+T+D+R+M'!Q35","v":1074897.6201658996},{"$f":"'G+T+D+R+M'!R35","v":303004.55020843085},{"$f":"'G+T+D+R+M'!S35","v":289622.89352807187},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,{"$f":"'G+T+D+R+M'!H37","v":13702489.247671839},{"$f":"'G+T+D+R+M'!I37","v":5154454.6450355249},{"$f":"'G+T+D+R+M'!J37","v":3627617.2233964126},{"$f":"'G+T+D+R+M'!K37","v":1190031.7282418716},{"$f":"'G+T+D+R+M'!L37","v":65023.628124825627},{"$f":"'G+T+D+R+M'!M37","v":2091790.2195636383},{"$f":"'G+T+D+R+M'!N37","v":112871.94968095995},{"$f":"'G+T+D+R+M'!O37","v":3942.0156826924622},{"$f":"'G+T+D+R+M'!P37","v":5855.6189122901233},{"$f":"'G+T+D+R+M'!Q37","v":1008120.6673038999},{"$f":"'G+T+D+R+M'!R37","v":219119.00036081806},{"$f":"'G+T+D+R+M'!S37","v":223662.55136890506},0]
[38,null,"Fuel Stock",null,{"$f":"'G+T+D+R+M'!H38","v":97675186.449390978},{"$f":"'G+T+D+R+M'!I38","v":27298404.244155161},{"$f":"'G+T+D+R+M'!J38","v":26727708.477212463},{"$f":"'G+T+D+R+M'!K38","v":9516014.7645617668},{"$f":"'G+T+D+R+M'!L38","v":376051.26318192965},{"$f":"'G+T+D+R+M'!M38","v":21330791.675600477},{"$f":"'G+T+D+R+M'!N38","v":835560.56902303663},{"$f":"'G+T+D+R+M'!O38","v":27184.425624494706},{"$f":"'G+T+D+R+M'!P38","v":77164.472265968536},{"$f":"'G+T+D+R+M'!Q38","v":6120234.5745403757},{"$f":"'G+T+D+R+M'!R38","v":2253904.8019263814},{"$f":"'G+T+D+R+M'!S38","v":3112167.1812989321},0]
[39,null,"Materials & Supplies",null,{"$f":"'G+T+D+R+M'!H39","v":86820549.438081697},{"$f":"'G+T+D+R+M'!I39","v":31453489.560929202},{"$f":"'G+T+D+R+M'!J39","v":23259894.669252243},{"$f":"'G+T+D+R+M'!K39","v":7640345.3885816596},{"$f":"'G+T+D+R+M'!L39","v":300202.96140143229},{"$f":"'G+T+D+R+M'!M39","v":14222086.086913062},{"$f":"'G+T+D+R+M'!N39","v":673476.7060199749},{"$f":"'G+T+D+R+M'!O39","v":22728.341909947128},{"$f":"'G+T+D+R+M'!P39","v":34454.483229545054},{"$f":"'G+T+D+R+M'!Q39","v":6290030.8190226434},{"$f":"'G+T+D+R+M'!R39","v":1494951.9466112878},{"$f":"'G+T+D+R+M'!S39","v":1428888.4742107131},0]
[40,null,"Misc Deferred Debits",null,{"$f":"'G+T+D+R+M'!H40","v":170287197.35502279},{"$f":"'G+T+D+R+M'!I40","v":68259361.041849196},{"$f":"'G+T+D+R+M'!J40","v":44531455.386295468},{"$f":"'G+T+D+R+M'!K40","v":14387981.882356919},{"$f":"'G+T+D+R+M'!L40","v":974388.42228748859},{"$f":"'G+T+D+R+M'!M40","v":22870133.223172106},{"$f":"'G+T+D+R+M'!N40","v":1448004.0043558218},{"$f":"'G+T+D+R+M'!O40","v":52127.947657749399},{"$f":"'G+T+D+R+M'!P40","v":66336.997515130701},{"$f":"'G+T+D+R+M'!Q40","v":12958491.534262491},{"$f":"'G+T+D+R+M'!R40","v":2393542.5113288751},{"$f":"'G+T+D+R+M'!S40","v":2345374.4039415414},0]
[41,null,"Cash Working Capital",null,{"$f":"'G+T+D+R+M'!H41","v":26232064.780468192},{"$f":"'G+T+D+R+M'!I41","v":9798908.9122030754},{"$f":"'G+T+D+R+M'!J41","v":7013421.4243226051},{"$f":"'G+T+D+R+M'!K41","v":2267200.6869867984},{"$f":"'G+T+D+R+M'!L41","v":208788.33383821766},{"$f":"'G+T+D+R+M'!M41","v":3873857.8204898331},{"$f":"'G+T+D+R+M'!N41","v":210124.56457504965},{"$f":"'G+T+D+R+M'!O41","v":9302.5330911432648},{"$f":"'G+T+D+R+M'!P41","v":15818.515335766897},{"$f":"'G+T+D+R+M'!Q41","v":1956742.984816032},{"$f":"'G+T+D+R+M'!R41","v":395970.3654063234},{"$f":"'G+T+D+R+M'!S41","v":481928.63940334972},0]
[42,null,"Weatherization Loans",null,{"$f":"'G+T+D+R+M'!H42","v":4637895.4428546047},{"$f":"'G+T+D+R+M'!I42","v":1460749.8291004258},{"$f":"'G+T+D+R+M'!J42","v":1265356.3474756852},{"$f":"'G+T+D+R+M'!K42","v":430979.45904410543},{"$f":"'G+T+D+R+M'!L42","v":11729.068966051431},{"$f":"'G+T+D+R+M'!M42","v":914272.94878061174},{"$f":"'G+T+D+R+M'!N42","v":35632.796628003452},{"$f":"'G+T+D+R+M'!O42","v":1143.8600678075841},{"$f":"'G+T+D+R+M'!P42","v":2495.4328904457689},{"$f":"'G+T+D+R+M'!Q42","v":311996.40415927203},{"$f":"'G+T+D+R+M'!R42","v":96316.613017530995},{"$f":"'G+T+D+R+M'!S42","v":107222.68272466517},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,{"$f":"SUM(E33:E43)","v":11345537669.894293},4489732460.5201511,2964767935.477982,{"$f":"SUM(H33:H43)","v":960781430.49706984},60088267.677828953,1584665220.2601378,94414459.916910931,3526882.4644258572,4449999.87005872,855881780.71971285,{"$f":"SUM(O33:O43)","v":165767937.80697197},{"$f":"SUM(P33:P43)","v":161461294.68304282},{"$f":"ROUND(SUM(F45:P45)-E45,0)","v":0}]
[46]
[47,null,"Rate Base Deductions :"]
[48,null,"Accum Provision For Depreciation",null,{"$f":"'G+T+D+R+M'!H48","v":-3234910019.9541745},{"$f":"'G+T+D+R+M'!I48","v":-1281885166.0993731},{"$f":"'G+T+D+R+M'!J48","v":-845152093.36400425},{"$f":"'G+T+D+R+M'!K48","v":-274259986.83494353},{"$f":"'G+T+D+R+M'!L48","v":-25009219.94049203},{"$f":"'G+T+D+R+M'!M48","v":-442837018.35084677},{"$f":"'G+T+D+R+M'!N48","v":-26870019.520859215},{"$f":"'G+T+D+R+M'!O48","v":-959666.43173519452},{"$f":"'G+T+D+R+M'!P48","v":-1223254.7076244438},{"$f":"'G+T+D+R+M'!Q48","v":-245396544.65476474},{"$f":"'G+T+D+R+M'!R48","v":-46335698.744817451},{"$f":"'G+T+D+R+M'!S48","v":-44981351.304714255},{"$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":-221249967.4620862},{"$f":"'G+T+D+R+M'!I49","v":-110991765.18214324},{"$f":"'G+T+D+R+M'!J49","v":-45139843.275677189},{"$f":"'G+T+D+R+M'!K49","v":-14387988.542312412},{"$f":"'G+T+D+R+M'!L49","v":-1320790.2420504189},{"$f":"'G+T+D+R+M'!M49","v":-25057598.170833401},{"$f":"'G+T+D+R+M'!N49","v":-1538808.5644153822},{"$f":"'G+T+D+R+M'!O49","v":-191086.7167851133},{"$f":"'G+T+D+R+M'!P49","v":-95662.127037067403},{"$f":"'G+T+D+R+M'!Q49","v":-17375477.842833675},{"$f":"'G+T+D+R+M'!R49","v":-2619837.3372700494},{"$f":"'G+T+D+R+M'!S49","v":-2531109.4607282449},0]
[50,null,"Accum Deferred Income Taxes",null,{"$f":"'G+T+D+R+M'!H50","v":-1804104718.8182199},{"$f":"'G+T+D+R+M'!I50","v":-716661319.42925882},{"$f":"'G+T+D+R+M'!J50","v":-471386305.56163472},{"$f":"'G+T+D+R+M'!K50","v":-152547155.297674},{"$f":"'G+T+D+R+M'!L50","v":-7817228.6700419178},{"$f":"'G+T+D+R+M'!M50","v":-251256638.30890924},{"$f":"'G+T+D+R+M'!N50","v":-15052642.769029394},{"$f":"'G+T+D+R+M'!O50","v":-558478.9224626153},{"$f":"'G+T+D+R+M'!P50","v":-701897.61040192388},{"$f":"'G+T+D+R+M'!Q50","v":-136508661.53113821},{"$f":"'G+T+D+R+M'!R50","v":-26243691.164429702},{"$f":"'G+T+D+R+M'!S50","v":-25370699.55323967},0]
[51,null,"Unamortized ITC",null,{"$f":"'G+T+D+R+M'!H51","v":-80741.263229999764},{"$f":"'G+T+D+R+M'!I51","v":-31925.609719670374},{"$f":"'G+T+D+R+M'!J51","v":-21201.456854688266},{"$f":"'G+T+D+R+M'!K51","v":-6860.1547792696419},{"$f":"'G+T+D+R+M'!L51","v":-347.22713788390132},{"$f":"'G+T+D+R+M'!M51","v":-11259.491081145829},{"$f":"'G+T+D+R+M'!N51","v":-677.90733971184352},{"$f":"'G+T+D+R+M'!O51","v":-24.340213232119019},{"$f":"'G+T+D+R+M'!P51","v":-31.456414339060853},{"$f":"'G+T+D+R+M'!Q51","v":-6101.3808677137904},{"$f":"'G+T+D+R+M'!R51","v":-1175.7757205230614},{"$f":"'G+T+D+R+M'!S51","v":-1136.4631018218759},0]
[52,null,"Customer Advance For Construction",null,{"$f":"'G+T+D+R+M'!H52","v":-9924957.6599148959},{"$f":"'G+T+D+R+M'!I52","v":-3874430.191357445},{"$f":"'G+T+D+R+M'!J52","v":-547905.13405295811},{"$f":"'G+T+D+R+M'!K52","v":-175544.42963106354},{"$f":"'G+T+D+R+M'!L52","v":-9500.9599631894544},{"$f":"'G+T+D+R+M'!M52","v":-1711455.5987500753},{"$f":"'G+T+D+R+M'!N52","v":-37421.565479435616},{"$f":"'G+T+D+R+M'!O52","v":-28613.284026352991},{"$f":"'G+T+D+R+M'!P52","v":-73537.416410436505},{"$f":"'G+T+D+R+M'!Q52","v":-3466549.0802439386},{"$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":-30313046.917292383},{"$f":"'G+T+D+R+M'!I54","v":-11063861.104063028},{"$f":"'G+T+D+R+M'!J54","v":-8103567.019444434},{"$f":"'G+T+D+R+M'!K54","v":-2658419.4897647337},{"$f":"'G+T+D+R+M'!L54","v":-109575.48061511549},{"$f":"'G+T+D+R+M'!M54","v":-4910327.971369273},{"$f":"'G+T+D+R+M'!N54","v":-236585.52407896024},{"$f":"'G+T+D+R+M'!O54","v":-8025.6475550934629},{"$f":"'G+T+D+R+M'!P54","v":-11987.062641409606},{"$f":"'G+T+D+R+M'!Q54","v":-2203497.9970956547},{"$f":"'G+T+D+R+M'!R54","v":-515106.06548765476},{"$f":"'G+T+D+R+M'!S54","v":-492093.55517702043},0]
[55]
[56,null,"Total Rate Base Deductions",null,{"$f":"SUM(E48:E54)","v":-5316209219.6372261},-2129319738.103508,-1371024681.9188292,{"$f":"SUM(H48:H54)","v":-445732114.597794},-34292194.676857568,-728644140.63979554,-43867880.589325227,-1745895.3427776019,-2106370.3805296202,-410384303.96312284,{"$f":"SUM(O48:O54)","v":-75715509.087725386},{"$f":"SUM(P48:P54)","v":-73376390.336961001},{"$f":"ROUND(SUM(F56:P56)-E56,0)","v":0}]
[57]
[58,null,"Total Rate Base",null,{"$f":"E45+E56","v":6029328450.2570667},{"$f":"F45+F56","v":2360412722.4166431},1593743253.5591528,{"$f":"H45+H56","v":515049315.89927584},25796073.000971384,856021079.62034225,50546579.327585705,1780987.1216482553,2343629.4895290998,445497476.75659001,{"$f":"O45+O56","v":90052428.719246581},{"$f":"P45+P56","v":88084904.346081823},{"$f":"ROUND(SUM(F58:P58)-E58,0)","v":0}]
[59]
[60,null,"Calculated Return On Rate Base",null,{"$f":"'G+T+D+R+M'!H61","v":6.9331348082225699E-2},{"$f":"'G+T+D+R+M'!I61","v":6.3329110528899987E-2},{"$f":"'G+T+D+R+M'!J61","v":8.5131279850851643E-2},{"$f":"'G+T+D+R+M'!K61","v":7.1766032153493003E-2},{"$f":"'G+T+D+R+M'!L61","v":0.11197713968187749},{"$f":"'G+T+D+R+M'!M61","v":5.231546741234884E-2},{"$f":"'G+T+D+R+M'!N61","v":5.9171412569879372E-2},{"$f":"'G+T+D+R+M'!O61","v":3.9705772308177394E-2},{"$f":"'G+T+D+R+M'!P61","v":0.19352321245113005},{"$f":"'G+T+D+R+M'!Q61","v":7.8425306547927176E-2},{"$f":"'G+T+D+R+M'!R61","v":4.0306568425632759E-2},{"$f":"'G+T+D+R+M'!S61","v":6.974309666438834E-2}]
[61]
[62,null,"Return On RB @ Jurisdictional Ave.",{"$f":"ActualROR","v":6.9331348082225699E-2},{"$f":"$D$62*E58","v":418021469.48683912},{"$f":"$D$62*F58","v":163650596.07558227},{"$f":"$D$62*G58","v":110496368.26620851},{"$f":"$D$62*H58","v":35709063.400124915},1788476.5163848514,59349095.436880589,3504462.4857266783,123478.23806095643,162486.99191431096,30886940.630764395,{"$f":"$D$62*O58","v":6243456.2811839031},{"$f":"$D$62*P58","v":6107045.1640077541},{"$f":"ROUND(SUM(F62:P62)-E62,0)","v":0}]
[63,null,"Total Operating Expenses",null,{"$f":"E27","v":1685703501.1904862},600280946.51984346,454519636.34401399,{"$f":"H27","v":148065920.66382593},9876379.4555859137,274622482.47127283,13124499.029531116,541978.57010081701,1036901.6015476102,121905508.32108212,{"$f":"O27","v":28200037.499966141},{"$f":"P27","v":33529210.71371603},{"$f":"ROUND(SUM(F63:P63)-E63,0)","v":0}]
[64,null,"Revenue Credits",null,{"$f":"'G+T+D+R+M'!H$99","v":-255900992.97899714},{"$f":"'G+T+D+R+M'!I$99","v":-88168446.711588532},{"$f":"'G+T+D+R+M'!J$99","v":-69246001.273164734},{"$f":"'G+T+D+R+M'!K$99","v":-22593893.429287948},{"$f":"'G+T+D+R+M'!L$99","v":-641047.92525959515},{"$f":"'G+T+D+R+M'!M$99","v":-44531203.366434455},{"$f":"'G+T+D+R+M'!N$99","v":-2166615.5289198258},{"$f":"'G+T+D+R+M'!O$99","v":-75829.039236778684},{"$f":"'G+T+D+R+M'!P$99","v":-110681.3091564838},{"$f":"'G+T+D+R+M'!Q$99","v":-19104849.502045661},{"$f":"'G+T+D+R+M'!R$99","v":-4652789.88003287},{"$f":"'G+T+D+R+M'!S$99","v":-4609634.7121982193},{"$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$101","v":1847823977.8039134},{"$f":"'G+T+D+R+M'!I$101","v":675763095.8838371},{"$f":"'G+T+D+R+M'!J$101","v":495770003.33705765},{"$f":"'G+T+D+R+M'!K$101","v":161181090.63466293},{"$f":"'G+T+D+R+M'!L$101","v":11023808.046711171},{"$f":"'G+T+D+R+M'!M$101","v":289440374.5417189},{"$f":"'G+T+D+R+M'!N$101","v":14462345.986337965},{"$f":"'G+T+D+R+M'!O$101","v":589627.76892499463},{"$f":"'G+T+D+R+M'!P$101","v":1088707.2843054377},{"$f":"'G+T+D+R+M'!Q$101","v":133687599.44980077},{"$f":"'G+T+D+R+M'!R$101","v":29790703.901117183},{"$f":"'G+T+D+R+M'!S$101","v":35026621.165525571},{"$f":"ROUND(SUM(F66:P66)-E66,0)","v":0}]
[67,null,"Class Revenue",null,{"$f":"'G+T+D+R+M'!H$102","v":1847823978},{"$f":"'G+T+D+R+M'!I$102","v":661595338},{"$f":"'G+T+D+R+M'!J$102","v":520951038},{"$f":"'G+T+D+R+M'!K$102","v":162435073},{"$f":"'G+T+D+R+M'!L$102","v":12123902},{"$f":"'G+T+D+R+M'!M$102","v":274874422},{"$f":"'G+T+D+R+M'!N$102","v":13948795.999999998},{"$f":"'G+T+D+R+M'!O$102","v":536865},{"$f":"'G+T+D+R+M'!P$102","v":1379767},{"$f":"'G+T+D+R+M'!Q$102","v":137738935},{"$f":"'G+T+D+R+M'!R$102","v":27176952},{"$f":"'G+T+D+R+M'!S$102","v":35062890},{"$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$105","v":-0.19608664512634277},{"$f":"'G+T+D+R+M'!I$105","v":14167757.883837104},{"$f":"'G+T+D+R+M'!J$105","v":-25181034.66294235},{"$f":"'G+T+D+R+M'!K$105","v":-1253982.3653370738},{"$f":"'G+T+D+R+M'!L$105","v":-1100093.953288829},{"$f":"'G+T+D+R+M'!M$105","v":14565952.5417189},{"$f":"'G+T+D+R+M'!N$105","v":513549.98633796722},{"$f":"'G+T+D+R+M'!O$105","v":52762.768924994627},{"$f":"'G+T+D+R+M'!P$105","v":-291059.7156945623},{"$f":"'G+T+D+R+M'!Q$105","v":-4051335.5501992255},{"$f":"'G+T+D+R+M'!R$105","v":2613751.9011171833},{"$f":"'G+T+D+R+M'!S$105","v":-36268.834474429488},{"$f":"ROUND(SUM(F70:P70)-E70,0)","v":0}]
[71]
[72,null,"Percent %",null,{"$f":"'G+T+D+R+M'!H$111","v":-1.0611759967017567E-10},{"$f":"'G+T+D+R+M'!I$111","v":2.1414537059263716E-2},{"$f":"'G+T+D+R+M'!J$111","v":-4.833666280734495E-2},{"$f":"'G+T+D+R+M'!K$111","v":-7.7198990475232758E-3},{"$f":"'G+T+D+R+M'!L$111","v":-9.0737615108471587E-2},{"$f":"'G+T+D+R+M'!M$111","v":5.2991298483635908E-2},{"$f":"'G+T+D+R+M'!N$111","v":3.6816796685388994E-2},{"$f":"'G+T+D+R+M'!O$111","v":9.8279397846748481E-2},{"$f":"'G+T+D+R+M'!P$111","v":-0.21094845411911015},{"$f":"'G+T+D+R+M'!Q$111","v":-2.9413147053875686E-2},{"$f":"'G+T+D+R+M'!R$111","v":9.6175314329479747E-2},{"$f":"'G+T+D+R+M'!S$111","v":-1.0343937557465881E-3}]
[73]
[74]
[75,null,"Return On Rate Base @ Target ROR",{"$f":"TargetROR","v":7.7163338949613164E-2},{"$f":"$D75*E58","v":465243114.84573191},{"$f":"$D75*F58","v":182137326.9608146},122978550.87304419,{"$f":"$D75*H58","v":39742924.938502207},1990511.1245429197,66053444.714758269,3900342.8333980055,137426.91293264026,180842.2766728428,34376072.800166167,{"$f":"$D75*O58","v":6948746.0804991024},{"$f":"$D75*P58","v":6796925.3304009652},{"$f":"ROUND(SUM(F75:P75)-E75,0)","v":0}]
[76,null,"Total Operating Expenses Adjusted for Taxes",null,{"$f":"E63+((E75-(E60*E58))*(1/NetToGross))-(E75-(E60*E58))","v":1714733956.8315935},620355949.84699833,446712761.79515058,149774907.26112127,9324279.4221424423,287698828.04868245,13683589.606944943,582990.77107718517,869251.07126105856,121559882.4924292,30240485.098161533,33931031.417623803,{"$f":"ROUND(SUM(F76:P76)-E76,0)","v":0}]
[77,null,"Revenue Credits",null,{"$f":"E64","v":-255900992.97899714},{"$f":"F64","v":-88168446.711588532},-69246001.273164734,{"$f":"H64","v":-22593893.429287948},-641047.92525959515,-44531203.366434455,-2166615.5289198258,-75829.039236778684,-110681.3091564838,-19104849.502045661,{"$f":"O64","v":-4652789.88003287},{"$f":"P64","v":-4609634.7121982193},{"$f":"ROUND(SUM(F77:P77)-E77,0)","v":0}]
[78]
[79,null,"Total Target Revenue Requirements",null,{"$f":"SUM(E75:E77)","v":1924076078.698328},{"$f":"SUM(F75:F77)","v":714324830.09622443},{"$f":"SUM(G75:G77)","v":500445311.39503002},{"$f":"SUM(H75:H77)","v":166923938.77033553},10673742.621425766,309221069.39700627,15417316.911423123,644588.64477304672,939412.03877741774,136831105.7905497,{"$f":"SUM(O75:O77)","v":32536441.298627768},{"$f":"SUM(P75:P77)","v":36118322.035826549},{"$f":"ROUND(SUM(F79:P79)-E79,0)","v":0}]
[80,null,"Class Revenue",null,{"$f":"E67","v":1847823978},{"$f":"F67","v":661595338},520951038,{"$f":"H67","v":162435073},12123902,274874422,13948795.999999998,536865,1379767,137738935,{"$f":"O67","v":27176952},{"$f":"P67","v":35062890},{"$f":"ROUND(SUM(F80:P80)-E80,0)","v":0}]
[81]
[82,null,"Increase / (Decrease) Required to "]
[83,null,"Earn Target Rate of Return",null,{"$f":"E79-E80","v":76252100.698328018},{"$f":"F79-F80","v":52729492.096224427},-20505726.604969978,{"$f":"H79-H80","v":4488865.7703355253},-1450159.3785742335,34346647.397006273,1468520.9114231244,107723.64477304672,-440354.96122258226,-907829.20945030451,{"$f":"O79-O80","v":5359489.2986277677},{"$f":"P79-P80","v":1055432.0358265489},{"$f":"ROUND(SUM(F83:P83)-E83,0)","v":0}]
[84]
[85,null,"Percent %",null,{"$f":"E83/E80","v":4.1265889828348154E-2},{"$f":"F83/F80","v":7.9700519437796324E-2},-3.9362099524159082E-2,{"$f":"H83/H80","v":2.7634830873844132E-2},-0.11961160512302339,0.12495395951030421,0.10527940271139707,0.20065313397790269,-0.31915168374267705,-6.59094111225925E-3,{"$f":"O83/O80","v":0.19720715180376988},{"$f":"P83/P80","v":3.0101113622594971E-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$6","v":"12 Months Ended June 2015"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N"]
[null,null,null,null,{"$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'!$F15","v":967942359.38794971},{"$f":"Generation!$I$17","v":295896711.28736866},{"$f":"Generation!J17","v":264250640.16803494},{"$f":"Generation!K17","v":91090600.470528081},{"$f":"Generation!L17","v":2802558.6863299455},{"$f":"Generation!M17","v":196152328.0539934},{"$f":"Generation!N17","v":7666331.9510750473},{"$f":"Generation!O17","v":247252.57513731037},{"$f":"Generation!P17","v":586044.31466234196},{"$f":"Generation!Q17","v":63940115.994333342},{"$f":"Generation!R17","v":20681907.77665462},{"$f":"Generation!S17","v":24627868.109831948},{"$f":"ROUND(SUM(F15:P15)-E15,0)","v":0}]
[{"$f":"A15+1","v":16},null,"Depreciation Expense",null,{"$f":"'Function Summary'!$F16","v":167194487.68347269},{"$f":"Generation!$I$18","v":55624225.907624356},{"$f":"Generation!J18","v":45548059.70595099},{"$f":"Generation!K18","v":15160663.128702492},{"$f":"Generation!L18","v":312435.61293601367},{"$f":"Generation!M18","v":31183140.834156267},{"$f":"Generation!N18","v":1211722.0817811668},{"$f":"Generation!O18","v":38588.335980301934},{"$f":"Generation!P18","v":68904.73594218833},{"$f":"Generation!Q18","v":11632764.321814643},{"$f":"Generation!R18","v":3279296.3511926075},{"$f":"Generation!S18","v":3134686.6673916657},0]
[17,null,"Amortization Expense",null,{"$f":"'Function Summary'!$F17","v":11260825.840280883},{"$f":"Generation!$I$19","v":3741149.3935115002},{"$f":"Generation!J19","v":3066724.9597846563},{"$f":"Generation!K19","v":1021758.2223412702},{"$f":"Generation!L19","v":21876.961349278761},{"$f":"Generation!M19","v":2103062.9827261511},{"$f":"Generation!N19","v":81910.662881526689},{"$f":"Generation!O19","v":2613.9145361304909},{"$f":"Generation!P19","v":4709.9679359949387},{"$f":"Generation!Q19","v":782584.19706643757},{"$f":"Generation!R19","v":221177.71602291943},{"$f":"Generation!S19","v":213256.86212501669},0]
[18,null,"Taxes Other Than Income",null,{"$f":"'Function Summary'!$F18","v":32438594.623263761},{"$f":"Generation!$I$20","v":10667948.144234728},{"$f":"Generation!J20","v":8843883.5387117378},{"$f":"Generation!K20","v":2957316.7794611286},{"$f":"Generation!L20","v":65383.076237514193},{"$f":"Generation!M20","v":6120363.9630666263},{"$f":"Generation!N20","v":238220.30429674702},{"$f":"Generation!O20","v":7592.6087484503078},{"$f":"Generation!P20","v":14283.218270339723},{"$f":"Generation!Q20","v":2240522.3514400208},{"$f":"Generation!R20","v":644150.30738659808},{"$f":"Generation!S20","v":638930.33140986238},0]
[19,null,"Income Taxes - Federal",null,{"$f":"'Function Summary'!$F19","v":-23648945.122576419},{"$f":"Generation!$I$21","v":-11126515.747783821},{"$f":"Generation!J21","v":910379.89761538431},{"$f":"Generation!K21","v":-1660217.4185381397},{"$f":"Generation!L21","v":110798.86727964791},{"$f":"Generation!M21","v":-9364742.1185496263},{"$f":"Generation!N21","v":-280246.80697169085},{"$f":"Generation!O21","v":-16421.465327213682},{"$f":"Generation!P21","v":82960.854323903855},{"$f":"Generation!Q21","v":-590069.85586450761},{"$f":"Generation!R21","v":-1376847.5646451716},{"$f":"Generation!S21","v":-338023.76411531848},0]
[20,null,"Income Taxes - State",null,{"$f":"'Function Summary'!$F20","v":978093.64010767406},{"$f":"Generation!$I$22","v":-117426.16996173532},{"$f":"Generation!J22","v":1265603.2267000568},{"$f":"Generation!K22","v":154487.53207157721},{"$f":"Generation!L22","v":22889.493606741828},{"$f":"Generation!M22","v":-490731.20278421382},{"$f":"Generation!N22","v":-7702.1891520853578},{"$f":"Generation!O22","v":-1263.9657077898953},{"$f":"Generation!P22","v":13000.637524303518},{"$f":"Generation!Q22","v":211451.22530223933},{"$f":"Generation!R22","v":-104876.5614733852},{"$f":"Generation!S22","v":32661.613981964947},0]
[21,null,"Income Taxes Deferred",null,{"$f":"'Function Summary'!$F21","v":53668130.464068398},{"$f":"Generation!$I$23","v":17649618.901125554},{"$f":"Generation!J23","v":14631789.72692664},{"$f":"Generation!K23","v":4892741.6426935736},{"$f":"Generation!L23","v":108173.22718230603},{"$f":"Generation!M23","v":10125854.571451653},{"$f":"Generation!N23","v":394124.29911556892},{"$f":"Generation!O23","v":12561.614385791787},{"$f":"Generation!P23","v":23630.913437588133},{"$f":"Generation!Q23","v":3706838.9448200483},{"$f":"Generation!R23","v":1065716.4139441827},{"$f":"Generation!S23","v":1057080.2089854807},0]
[22,null,"Investment Tax Credit Adj",null,{"$f":"'Function Summary'!$F22","v":-2068327.9779244587},{"$f":"Generation!$I$24","v":-680202.57566719386},{"$f":"Generation!J24","v":-563897.78808434168},{"$f":"Generation!K24","v":-188562.45486536081},{"$f":"Generation!L24","v":-4168.9119838697907},{"$f":"Generation!M24","v":-390242.55418305984},{"$f":"Generation!N24","v":-15189.243739100863},{"$f":"Generation!O24","v":-484.11484166430097},{"$f":"Generation!P24","v":-910.71701183252685},{"$f":"Generation!Q24","v":-142858.68788301517},{"$f":"Generation!R24","v":-41071.881141264195},{"$f":"Generation!S24","v":-40739.048523755133},0]
[23,null,"Misc Revenues & Expense",null,{"$f":"'Function Summary'!$F23","v":-196415.12894219923},{"$f":"Generation!$I$25","v":-64088.180180396172},{"$f":"Generation!J25","v":-53537.17888883374},{"$f":"Generation!K25","v":-17969.779155701486},{"$f":"Generation!L25","v":-413.86444961555276},{"$f":"Generation!M25","v":-37386.36943346943},{"$f":"Generation!N25","v":-1454.3857401602288},{"$f":"Generation!O25","v":-46.455360322079983},{"$f":"Generation!P25","v":-89.877815495346667},{"$f":"Generation!Q25","v":-13502.353649526513},{"$f":"Generation!R25","v":-3934.2335722166881},{"$f":"Generation!S25","v":-3992.4506964619759},0]
[24]
[25,null,"Total Operating Expenses",null,{"$f":"SUM(E15:E23)","v":1207568803.4096999},{"$f":"SUM(F15:F23)","v":371591420.9602716},337899646.25675118,113410818.12323892,3439533.1484879623,235401648.16044378,9287716.6735470183,290393.0475509949,792534.04726933269,81767846.137379676,{"$f":"SUM(O15:O23)","v":24365518.324368894},{"$f":"SUM(P15:P23)","v":29321728.530390408},{"$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":5509579100.953104},{"$f":"Generation!$I$33","v":1821780114.8886147},{"$f":"Generation!J33","v":1501206020.4800777},{"$f":"Generation!K33","v":501012928.25998664},{"$f":"Generation!L33","v":10713189.966266992},{"$f":"Generation!M33","v":1034298026.8125479},{"$f":"Generation!N33","v":40205421.85168948},{"$f":"Generation!O33","v":1281617.3316729276},{"$f":"Generation!P33","v":2350246.3630094063},{"$f":"Generation!Q33","v":381878367.19540697},{"$f":"Generation!R33","v":108792437.29029608},{"$f":"Generation!S33","v":106060730.51353443},{"$f":"ROUND(SUM(F29:P29)-E29,0)","v":0}]
[30,null,"Plant Held For Future Use ",null,{"$f":"'Function Summary'!$F30","v":14084155.546289619},{"$f":"Generation!$I$34","v":3936260.4312957646},{"$f":"Generation!J34","v":3853969.6444192571},{"$f":"Generation!K34","v":1372150.2563429421},{"$f":"Generation!L34","v":54224.257731795864},{"$f":"Generation!M34","v":3075767.7441477776},{"$f":"Generation!N34","v":120482.6471313082},{"$f":"Generation!O34","v":3919.8254218875054},{"$f":"Generation!P34","v":11126.637885706627},{"$f":"Generation!Q34","v":882499.83297721948},{"$f":"Generation!R34","v":324999.08083930943},{"$f":"Generation!S34","v":448755.18809665076},0]
[{"$f":"A30+1","v":31},null,"Electric Plant Acquisition Adj",null,{"$f":"'Function Summary'!$F31","v":15449003.601925246},{"$f":"Generation!$I$35","v":5139863.5867291158},{"$f":"Generation!J35","v":4208701.7222631807},{"$f":"Generation!K35","v":1400852.7472050479},{"$f":"Generation!L35","v":28865.47878339126},{"$f":"Generation!M35","v":2881301.1887930101},{"$f":"Generation!N35","v":111962.16500209732},{"$f":"Generation!O35","v":3565.5199088035265},{"$f":"Generation!P35","v":6366.129338198366},{"$f":"Generation!Q35","v":1074897.6201658996},{"$f":"Generation!R35","v":303004.55020843085},{"$f":"Generation!S35","v":289622.89352807187},0]
[32,null,"Nuclear Fuel",null,{"$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'!$F33","v":6594500.163279349},{"$f":"Generation!$I$37","v":2114582.5007410375},{"$f":"Generation!J37","v":1798319.7713003093},{"$f":"Generation!K37","v":608032.07142737496},{"$f":"Generation!L37","v":15277.889339809353},{"$f":"Generation!M37","v":1277466.5686191972},{"$f":"Generation!N37","v":49742.150978357247},{"$f":"Generation!O37","v":1592.8651486606891},{"$f":"Generation!P37","v":3281.2963795807264},{"$f":"Generation!Q37","v":448504.83819621458},{"$f":"Generation!R37","v":134505.00822443506},{"$f":"Generation!S37","v":143195.20292437242},0]
[34,null,"Fuel Stock",null,{"$f":"'Function Summary'!$F34","v":97675186.449390993},{"$f":"Generation!$I$38","v":27298404.244155161},{"$f":"Generation!J38","v":26727708.477212463},{"$f":"Generation!K38","v":9516014.7645617668},{"$f":"Generation!L38","v":376051.26318192965},{"$f":"Generation!M38","v":21330791.675600477},{"$f":"Generation!N38","v":835560.56902303663},{"$f":"Generation!O38","v":27184.425624494706},{"$f":"Generation!P38","v":77164.472265968536},{"$f":"Generation!Q38","v":6120234.5745403757},{"$f":"Generation!R38","v":2253904.8019263814},{"$f":"Generation!S38","v":3112167.1812989321},0]
[35,null,"Materials & Supplies",null,{"$f":"'Function Summary'!$F35","v":75594176.042740613},{"$f":"Generation!$I$39","v":25150084.93896997},{"$f":"Generation!J39","v":20593777.249459654},{"$f":"Generation!K39","v":6854572.1077428237},{"$f":"Generation!L39","v":141242.90089735921},{"$f":"Generation!M39","v":14098617.290155418},{"$f":"Generation!N39","v":547846.82749638148},{"$f":"Generation!O39","v":17446.596985478162},{"$f":"Generation!P39","v":31150.377998659475},{"$f":"Generation!Q39","v":5259627.2238953896},{"$f":"Generation!R39","v":1482644.4410533442},{"$f":"Generation!S39","v":1417166.0880861338},0]
[36,null,"Misc Deferred Debits",null,{"$f":"'Function Summary'!$F36","v":50430428.416773252},{"$f":"Generation!$I$40","v":16441542.140992308},{"$f":"Generation!J40","v":13746205.631198727},{"$f":"Generation!K40","v":4615514.0913771493},{"$f":"Generation!L40","v":106759.44882276338},{"$f":"Generation!M40","v":9607122.7160175629},{"$f":"Generation!N40","v":373748.30706143734},{"$f":"Generation!O40","v":11939.555625544914},{"$f":"Generation!P40","v":23171.49123333337},{"$f":"Generation!Q40","v":3465048.8013813561},{"$f":"Generation!R40","v":1011001.4547963665},{"$f":"Generation!S40","v":1028374.7782667041},0]
[37,null,"Cash Working Capital",null,{"$f":"'Function Summary'!$F37","v":15010154.632530324},{"$f":"Generation!$I$41","v":4530143.5856024176},{"$f":"Generation!J41","v":4234787.9567181095},{"$f":"Generation!K41","v":1421297.5232755563},{"$f":"Generation!L41","v":46260.73049493783},{"$f":"Generation!M41","v":2948080.9065687023},{"$f":"Generation!N41","v":116799.88543512227},{"$f":"Generation!O41","v":3627.7952588845237},{"$f":"Generation!P41","v":10798.79950620319},{"$f":"Generation!Q41","v":1011488.6432865944},{"$f":"Generation!R41","v":303562.97520152607},{"$f":"Generation!S41","v":383305.83118227002},0]
[38,null,"Weatherization Loans",null,{"$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":5784416705.8060331},1906390996.3171005,1576369490.9326494,526801361.82191926,11481871.935518978,1089517174.9024503,42361564.403817214,1350893.9156466816,2513305.5676170564,400140668.72984999,{"$f":"SUM(O29:O39)","v":114606059.60254587},{"$f":"SUM(P29:P39)","v":112883317.67691755},{"$f":"ROUND(SUM(F41:P41)-E41,0)","v":0}]
[42]
[43,null,"Rate Base Deductions :"]
[44,null,"Accum Provision For Depreciation",null,{"$f":"'Function Summary'!$F44","v":-1687822220.4252734},{"$f":"Generation!$I$48","v":-557296245.91945386},{"$f":"Generation!J48","v":-459902386.56960869},{"$f":"Generation!K48","v":-153582580.63766143},{"$f":"Generation!L48","v":-3311468.8621113831},{"$f":"Generation!M48","v":-317325702.36985791},{"$f":"Generation!N48","v":-12336156.759778362},{"$f":"Generation!O48","v":-393323.58023573901},{"$f":"Generation!P48","v":-725619.05996980227},{"$f":"Generation!Q48","v":-116882665.00961763},{"$f":"Generation!R48","v":-33379466.8512224},{"$f":"Generation!S48","v":-32686604.805756353},{"$f":"ROUND(SUM(F44:P44)-E44,0)","v":0}]
[45,null,"Accum Provision For Amortization",null,{"$f":"'Function Summary'!$F45","v":-97506318.954842404},{"$f":"Generation!$I$49","v":-32267422.440926578},{"$f":"Generation!J49","v":-26567142.114652991},{"$f":"Generation!K49","v":-8863391.5616333894},{"$f":"Generation!L49","v":-188618.83139875697},{"$f":"Generation!M49","v":-18288842.012199912},{"$f":"Generation!N49","v":-710893.620698213},{"$f":"Generation!O49","v":-22658.073238768193},{"$f":"Generation!P49","v":-41407.015198907153},{"$f":"Generation!Q49","v":-6761747.5735703995},{"$f":"Generation!R49","v":-1923654.4974332559},{"$f":"Generation!S49","v":-1870541.2138912338},0]
[46,null,"Accum Deferred Income Taxes",null,{"$f":"'Function Summary'!$F46","v":-921559689.7977531},{"$f":"Generation!$I$50","v":-304665239.42555141},{"$f":"Generation!J50","v":-250862948.7018083},{"$f":"Generation!K50","v":-83796234.737704933},{"$f":"Generation!L50","v":-1781340.3899654683},{"$f":"Generation!M50","v":-173287187.32867923},{"$f":"Generation!N50","v":-6715683.9486059193},{"$f":"Generation!O50","v":-214640.78086535758},{"$f":"Generation!P50","v":-391696.29882498836},{"$f":"Generation!Q50","v":-63923451.952185981},{"$f":"Generation!R50","v":-18195154.287081715},{"$f":"Generation!S50","v":-17726111.946479596},0]
[{"$f":"A46+1","v":47},null,"Unamortized ITC",null,{"$f":"'Function Summary'!$F47","v":-40749.671231812586},{"$f":"Generation!$I$51","v":-13471.383536404148},{"$f":"Generation!J51","v":-11092.650329771985},{"$f":"Generation!K51","v":-3705.3567851943476},{"$f":"Generation!L51","v":-78.777766080422325},{"$f":"Generation!M51","v":-7662.7093798274282},{"$f":"Generation!N51","v":-296.9613538845071},{"$f":"Generation!O51","v":-9.4913854759651581},{"$f":"Generation!P51","v":-17.32216938381562},{"$f":"Generation!Q51","v":-2826.5443949297114},{"$f":"Generation!R51","v":-804.57779676483426},{"$f":"Generation!S51","v":-783.89633409541432},0]
[48,null,"Customer Advance For Construction",null,{"$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'!$F50","v":-18019782.572360657},{"$f":"Generation!$I$54","v":-5993888.2298730873},{"$f":"Generation!J54","v":-4909076.2918207506},{"$f":"Generation!K54","v":-1634121.6089777187},{"$f":"Generation!L54","v":-33716.112535035812},{"$f":"Generation!M54","v":-3361522.7316986606},{"$f":"Generation!N54","v":-130624.34107083318},{"$f":"Generation!O54","v":-4159.9716335832236},{"$f":"Generation!P54","v":-7434.5006820397393},{"$f":"Generation!Q54","v":-1253599.9673107076},{"$f":"Generation!R54","v":-353508.41707846639},{"$f":"Generation!S54","v":-338130.39967977081},0]
[51]
[52,null,"Total Rate Base Deductions",null,{"$f":"SUM(E44:E50)","v":-2724948761.4214611},-900236267.39934134,-742252646.32822061,-247880033.90276265,-5315222.9737767251,-512270917.15181559,-19893655.631507214,-634791.89735892392,-1166174.1968451212,-188824291.04707965,{"$f":"SUM(O44:O50)","v":-53852588.630612604},{"$f":"SUM(P44:P50)","v":-52622172.262141049},{"$f":"ROUND(SUM(F52:P52)-E52,0)","v":0}]
[53]
[54,null,"Total Rate Base",null,{"$f":"E41+E52","v":3059467944.384572},{"$f":"F41+F52","v":1006154728.9177592},834116844.60442877,278921327.91915661,6166648.961742253,577246257.75063467,22467908.77231,716102.01828775764,1347131.3707719352,211316377.68277034,{"$f":"O41+O52","v":60753470.971933268},{"$f":"P41+P52","v":60261145.414776504},{"$f":"ROUND(SUM(F54:P54)-E54,0)","v":0}]
[55]
[56,null,"Calculated Return On Rate Base",null,null,{"$f":"'Class Summary'!F60","v":6.3329110528899987E-2},{"$f":"'Class Summary'!G60","v":8.5131279850851643E-2},{"$f":"'Class Summary'!H60","v":7.1766032153493003E-2},{"$f":"'Class Summary'!I60","v":0.11197713968187749},{"$f":"'Class Summary'!J60","v":5.231546741234884E-2},{"$f":"'Class Summary'!K60","v":5.9171412569879372E-2},{"$f":"'Class Summary'!L60","v":3.9705772308177394E-2},{"$f":"'Class Summary'!M60","v":0.19352321245113005},{"$f":"'Class Summary'!N60","v":7.8425306547927176E-2},{"$f":"'Class Summary'!O60","v":4.0306568425632759E-2},{"$f":"'Class Summary'!P60","v":6.974309666438834E-2}]
[57]
[58,null,"Return On Rate Base",{"$f":"ActualROR","v":6.9331348082225699E-2},{"$f":"$D$58*E54","v":212117036.99853832},{"$f":"$D$58*F54","v":69758063.735174596},57830445.294517413,{"$f":"$D$58*H54","v":19337991.673519664},427542.08566744783,40021261.225271426,1557730.4037727169,49648.318292292875,93398.433979474881,14650849.336599221,{"$f":"$D$58*O54","v":4212120.0431585005},{"$f":"$D$58*P54","v":4177986.4485854888},{"$f":"ROUND(SUM(F58:P58)-E58,0)","v":0}]
[59,null,"Total Operating Expenses",null,{"$f":"E25","v":1207568803.4096999},371591420.9602716,337899646.25675118,{"$f":"H25","v":113410818.12323892},3439533.1484879623,235401648.16044378,9287716.6735470183,290393.0475509949,792534.04726933269,81767846.137379676,{"$f":"O25","v":24365518.324368894},{"$f":"P25","v":29321728.530390408},{"$f":"ROUND(SUM(F59:P59)-E59,0)","v":0}]
[60,null,"Revenue Credits",null,{"$f":"'Function Summary'!$F$59","v":-201681867.46783102},{"$f":"Generation!I$99","v":-66608328.519296028},{"$f":"Generation!J99","v":-55085461.800691083},{"$f":"Generation!K99","v":-18351363.087985009},{"$f":"Generation!L99","v":-396077.89403344644},{"$f":"Generation!M99","v":-37783201.793629371},{"$f":"Generation!N99","v":-1470453.5870015151},{"$f":"Generation!O99","v":-46743.073073940774},{"$f":"Generation!P99","v":-87877.006359728985},{"$f":"Generation!Q99","v":-13995061.836621745},{"$f":"Generation!R99","v":-3967246.6833793437},{"$f":"Generation!S99","v":-3890052.185759793},{"$f":"ROUND(SUM(F60:P60)-E60,0)","v":0}]
[61]
[62,null,"Total Revenue Requirements",null,{"$f":"E58+E59+E60","v":1218003972.9404073},{"$f":"F58+F59+F60","v":374741156.17615014},340644629.75057751,114397446.70877358,3470997.3401219635,237639707.59208581,9374993.4903182201,293298.29276934703,798055.47488907864,82423633.637357146,{"$f":"O58+O59+O60","v":24610391.684148051},{"$f":"P58+P59+P60","v":29609662.793216102},{"$f":"ROUND(SUM(F62:P62)-E62,0)","v":0}]
[63,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(F63:P63)-E63,0)","v":0}]
[64]
[65,null,"Return On Rate Base @ Target ROR",{"$f":"TargetROR","v":7.7163338949613164E-2},{"$f":"$D65*E54","v":236078761.99802297},{"$f":"$D65*F54","v":77638258.383237198},64363240.803793348,{"$f":"$D65*H54","v":21522500.966502082},475839.22401819756,44542248.644207984,1733698.8600867435,55256.82275964033,103949.15457253184,16305877.276740078,{"$f":"$D65*O54","v":4687940.6729727713},{"$f":"$D65*P54","v":4649951.1891323263},{"$f":"ROUND(SUM(F65:P65)-E65,0)","v":0}]
[66,null,"Total Op. exp. Adjusted for Taxes",null,{"$f":"SUM(F66:P66)","v":1223307672.8788137},{"$f":"F59+((F65-(F56*F54))*(1/NetToGross))-(F65-(F56*F54))","v":380148636.11965144},333813765.07709551,114336307.77325697,3307551.5442382051,244219505.25452554,9536231.9292952232,306883.29587262246,696167.58248272387,81603902.676518172,25742097.231676258,29596624.394200593,{"$f":"ROUND(SUM(F66:P66)-E66,0)","v":0}]
[67,null,"Revenue Credits",null,{"$f":"E60","v":-201681867.46783102},{"$f":"F60","v":-66608328.519296028},-55085461.800691083,{"$f":"H60","v":-18351363.087985009},-396077.89403344644,-37783201.793629371,-1470453.5870015151,-46743.073073940774,-87877.006359728985,-13995061.836621745,{"$f":"O60","v":-3967246.6833793437},{"$f":"P60","v":-3890052.185759793},{"$f":"ROUND(SUM(F67:P67)-E67,0)","v":0}]
[68]
[69,null,"Total Target Revenue Requirements",null,{"$f":"SUM(E65:E67)","v":1257704567.4090056},{"$f":"SUM(F65:F67)","v":391178565.98359257},343091544.08019781,{"$f":"SUM(H65:H67)","v":117507445.65177405},3387312.8742229561,250978552.10510412,9799477.2023804504,315397.04555832205,712239.7306955267,83914718.1166365,{"$f":"SUM(O65:O67)","v":26462791.221269686},{"$f":"SUM(P65:P67)","v":30356523.397573125},{"$f":"ROUND(SUM(F69:P69)-E69,0)","v":0}]
[null,null,"Generation Demand Summary"]
[null,null,{"$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$6","v":"12 Months Ended June 2015"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","Q"]
[null,null,null,null,{"$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,{"$f":"SUM(F83:P83)","v":675973241.46166706},230265381.01649669,198869569.64779621,60618784.627210289,981640.84777343355,109020443.76102281,4388159.2593697384,124674.02571272009,301403.80195073789,50937401.943166055,10704418.491935264,9761364.039233258]
[13]
[{"$f":"A84+1","v":14},null,"Operating Expenses"]
[{"$f":"A85+1","v":15},null,"Operation & Maintenance Expenses",null,{"$f":"SUM(F86:P86)","v":354815532.41088271},124161588.80622888,96493370.210920244,31402833.031192437,450864.49823458417,62488428.960291795,2428270.6962899677,76817.79900156871,103957.26798010767,25475312.474003728,6559000.9029378071,5175087.7638015486,{"$f":"ROUND(SUM(F86:P86)-E86,0)","v":0}]
[16,null,"Depreciation Expense",null,{"$f":"SUM(F87:P87)","v":125379452.08804208},43478495.8551732,34116317.546194434,11145066.579462966,168545.69467812515,22326461.259014472,865296.36528448528,27360.659680970017,39131.554113681836,8952978.7483266499,2344268.6617434127,1915529.1643696718,0]
[17,null,"Amortization Expense",null,8304197.1895282734,2794994.3422465064,2260691.8239387609,748906.20631240204,14796.172507149262,1529245.0532839,59519.245277989867,1895.485900217056,3217.2338615743633,581802.12241511,160755.46889033838,148374.03489432548,0]
[18,null,"Taxes Other Than Income",null,24328945.967447821,8000961.108176047,6632912.6540338043,2217987.5845958469,49037.307178135656,4590272.9722999707,178665.22822256028,5694.4565613377317,10712.413702754795,1680391.7635800159,483112.73053994862,479197.74855739682,0]
[19,null,"Income Taxes - Federal",null,-20917693.030320495,-8177744.4434935879,-707673.20968836639,-1742298.4790364739,-26357.339493727639,-7781139.6886120904,-250689.40959679661,-12734.077848077037,19996.86990886803,-540142.89011613163,-1066505.1965044327,-632405.16583967907,0]
[20,null,"Income Taxes - State",null,301327.30962695589,-65357.755700237278,760262.25291344535,48313.202712560887,2293.8011068933492,-470991.36316796707,-11280.504119933321,-1004.7706650005478,4012.968952044142,145327.49108141777,-83259.726768243097,-26988.286718024319,0]
[21,null,"Income Taxes Deferred",null,40251097.84805128,13237214.175844161,10973842.295194978,3669556.2320201797,81129.9203867295,7594390.9285887387,295593.22433667653,9421.2107893438388,17723.185078191094,2780129.2086150353,799287.31045813707,792810.15673911024,0]
[22,null,"Investment Tax Credit Adj",null,-1551245.9834433435,-510151.93175039539,-422923.34106325626,-141421.84114902062,-3126.6839879023432,-292681.91563729488,-11391.932804325646,-363.08613124822574,-683.03775887439519,-107144.01591226137,-30803.910855948143,-30554.286392816353,0]
[23,null,"Misc Revenues & Expense",null,-147311.34670664943,-48066.135135297132,-40152.884166625307,-13477.334366776115,-310.39833721166457,-28039.777075102069,-1090.7893051201715,-34.841520241559984,-67.408361621509997,-10126.765237144886,-2950.6751791625165,-2994.3380223464824,0]
[24]
[25,null,"Total Operating Expenses",null,{"$f":"SUM(E86:E94)","v":530764302.45310873},{"$f":"SUM(F86:F94)","v":182871934.02158931},150066647.34827742,47335465.181744121,736872.97227277537,89955946.4289864,3552892.123585504,107052.83576886998,198001.04747672606,38958528.136756413,{"$f":"SUM(O86:O94)","v":9162905.5652618576},{"$f":"SUM(P86:P94)","v":7818056.7913891878},{"$f":"ROUND(SUM(F96:P96)-E96,0)","v":0}]
[26]
[27]
[28,null,"Rate Base :"]
[29,null,"Electric Plant In Service",null,{"$f":"SUM(F100:P100)","v":3973639608.2941837},1388826761.8038678,1080997623.4680786,351841432.80639571,4937072.8160791602,701080559.61934698,27156819.901975833,857435.18287604884,1163019.6293825614,285158589.63179183,73589707.141666263,58030586.292722918,0]
[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,11586752.701443935,4060436.0452386276,3151840.5082085491,1024572.5686925113,13995.741825130264,2037843.6807824799,78922.611381301307,2490.5992850105781,3314.9086205515009,832892.64064202574,213881.13854901449,166562.25821873298,0]
[32,null,"Nuclear Fuel",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,"Prepayments",null,4945875.1224595122,1585936.8755557779,1348739.8284752322,456024.05357053119,11458.417004857016,958099.92646439781,37306.613233767937,1194.6488614955167,2460.9722846855448,336378.62864716095,100878.75616832629,107396.40219327931,0]
[34,null,"Fuel Stock",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,"Materials & Supplies",null,56695632.032055452,18862563.70422747,15445332.937094737,5140929.0808071168,105932.17567301939,10573962.967616562,410885.12062228605,13084.947739108618,23362.783498994599,3944720.4179215413,1111983.3307900077,1062874.5660646001,0]
[36,null,"Misc Deferred Debits",null,37822821.312579945,12331156.605744231,10309654.223399047,3461635.5685328627,80069.586617072549,7205342.0370131731,280311.23029607802,8954.6667191586876,17378.618425000026,2598786.6010360173,758251.09109727491,771281.08370002802,0]
[37,null,"Cash Working Capital",null,5112288.1005817,1797609.8269868947,1482575.0741016166,451368.87892871001,5582.3022030427619,809231.86275209393,32378.935488737414,931.85322737339311,1809.7492257146373,388169.11873234506,80236.925199136094,62393.573736034989,0]
[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,{"$f":"SUM(E100:E110)","v":4089802977.5633044},1427464464.8616207,1112735766.0393579,362375962.95692742,5154111.0394022809,722665040.09397566,27996624.412998002,884091.89870819566,1211346.6614375077,293259537.03877091,{"$f":"SUM(O100:O110)","v":75854938.383470029},{"$f":"SUM(P100:P110)","v":60201094.176635601},{"$f":"ROUND(SUM(F112:P112)-E112,0)","v":0}]
[42]
[43,null,"Rate Base Deductions :"]
[44,null,"Accum Provision For Depreciation",null,{"$f":"SUM(F115:P115)","v":-1206111156.7066193},-422223386.59948105,-328097721.74204063,-106708084.04512502,-1473388.1389913296,-212392966.48613346,-8226264.0190438777,-259652.45696001904,-348211.97986515769,-86641446.797742918,-22292595.03408264,-17447439.407153308,{"$f":"ROUND(SUM(F115:P115)-E115,0)","v":0}]
[45,null,"Accum Provision For Amortization",null,-72312312.472097158,-23981741.548622653,-19701457.467076529,-6566684.4403691562,-137958.42289764941,-13532348.536996698,-525940.98601041397,-16757.453515701101,-30341.09269383123,-5021343.4136401638,-1423251.7859019847,-1374487.3243723758,0]
[46,null,"Accum Deferred Income Taxes",null,-691169767.3483144,-228498929.5691635,-188147211.52635619,-62847176.053278685,-1336005.2924741013,-129965390.49650942,-5036762.961454439,-160980.58564901815,-293772.22411874123,-47942588.964139484,-13646365.715311285,-13294583.959859695,0]
[47,null,"Unamortized ITC",null,-30562.253423859434,-10103.53765230311,-8319.4877473289889,-2779.0175888957606,-59.083324560316733,-5747.0320348705709,-222.72101541338031,-7.1185391069738682,-12.991627037861713,-2119.9082961972836,-603.43334757362572,-587.92225057156077,0]
[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,-12907884.373383237,-4382821.4315082263,-3514421.2134320303,-1159225.1582867503,-20826.483259714983,-2354423.3378482172,-91374.981772012863,-2900.1221506393981,-4691.3102629619007,-909583.59056752454,-247414.74348109643,-220202.00081406301,0]
[51]
[52,null,"Total Rate Base Deductions",null,{"$f":"SUM(E115:E121)","v":-1982531683.1538382},-679096982.68642771,-539469131.43665278,-177283948.71464851,-2968237.4209473557,-358250875.88952267,-13880565.669296158,-440297.73681448464,-677029.59856772993,-140517082.67438629,{"$f":"SUM(O115:O121)","v":-37610230.712124586},{"$f":"SUM(P115:P121)","v":-32337300.614450015},{"$f":"ROUND(SUM(F123:P123)-E123,0)","v":0}]
[53]
[54,null,"Total Rate Base",null,{"$f":"E112+E123","v":2107271294.4094663},{"$f":"F112+F123","v":748367482.17519295},573266634.60270512,185092014.2422789,2185873.6184549253,364414164.20445299,14116058.743701844,443794.16189371102,534317.06286977779,152742454.36438462,{"$f":"O112+O123","v":38244707.671345443},{"$f":"P112+P123","v":27863793.562185585},{"$f":"ROUND(SUM(F125:P125)-E125,0)","v":0}]
[55]
[null,null,"Calculated Return On Rate Base",null,null,{"$f":"'Class Summary'!F60","v":6.3329110528899987E-2},{"$f":"'Class Summary'!G60","v":8.5131279850851643E-2},{"$f":"'Class Summary'!H60","v":7.1766032153493003E-2},{"$f":"'Class Summary'!I60","v":0.11197713968187749},{"$f":"'Class Summary'!J60","v":5.231546741234884E-2},{"$f":"'Class Summary'!K60","v":5.9171412569879372E-2},{"$f":"'Class Summary'!L60","v":3.9705772308177394E-2},{"$f":"'Class Summary'!M60","v":0.19352321245113005},{"$f":"'Class Summary'!N60","v":7.8425306547927176E-2},{"$f":"'Class Summary'!O60","v":4.0306568425632759E-2},{"$f":"'Class Summary'!P60","v":6.974309666438834E-2}]
[{"$f":"A126+1","v":56}]
[57,null,"Return On Rate Base",{"$f":"ActualROR","v":6.9331348082225699E-2},{"$f":"$D$58*E125","v":146099959.61638501},{"$f":"$D$58*F125","v":51885326.400107138},39745348.587566242,{"$f":"$D$58*H125","v":12832678.866671715},151549.56470485264,25265325.264552284,978685.38230873807,30768.847515112502,37044.922272097036,10589840.270470625,{"$f":"$D$58*O125","v":2651557.1398650184},{"$f":"$D$58*P125","v":1931834.3703511683},{"$f":"ROUND(SUM(F129:P129)-E129,0)","v":0}]
[58,null,"Total Operating Expenses",null,{"$f":"E96","v":530764302.45310873},182871934.02158931,150066647.34827742,{"$f":"H96","v":47335465.181744121},736872.97227277537,89955946.4289864,3552892.123585504,107052.83576886998,198001.04747672606,38958528.136756413,{"$f":"O96","v":9162905.5652618576},{"$f":"P96","v":7818056.7913891878},{"$f":"ROUND(SUM(F130:P130)-E130,0)","v":0}]
[59,null,"Revenue Credits",null,{"$f":"SUM(F131:P131)","v":-145636297.17101517},-50580910.074389681,-39692020.304011367,-12936542.759637259,-193361.50353015898,-25824287.546041515,-1001566.3756334641,-31590.612236759785,-45542.229471166364,-10422798.30262775,-2707792.2970618634,-2199885.1663742093,{"$f":"ROUND(SUM(F131:P131)-E131,0)","v":0}]
[60]
[61,null,"Total Revenue Requirements",null,{"$f":"E129+E130+E131","v":531227964.89847863},{"$f":"F129+F130+F131","v":184176350.34730679},150119975.63183227,47231601.288778581,695061.033447469,89396984.147497162,3530011.1302607777,106231.07104722269,189503.74027765673,39125570.10459929,{"$f":"O129+O130+O131","v":9106670.4080650136},{"$f":"P129+P130+P131","v":7550005.9953661459},{"$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":7.7163338949613164E-2},{"$f":"$D136*E125","v":162604089.14930773},{"$f":"$D136*F125","v":57746533.685952999},44235167.634352572,{"$f":"$D136*H125","v":14282317.831843594},168669.30692185479,28119413.670548193,1089242.2254729159,34244.63933806392,41229.688628782431,11786117.778114831,{"$f":"$D136*O125","v":2951089.3410728993},{"$f":"$D136*P125","v":2150063.3470609756},{"$f":"ROUND(SUM(F136:P136)-E136,0)","v":0}]
[65,null,"Total Operating Expenses Adjusted for Taxes",null,{"$f":"SUM(F137:P137)","v":541458320.64526212},{"$f":"F130+((F136-(F127*F125))*(1/NetToGross))-(F136-(F127*F125))","v":189236702.16231522},147258528.35583749,47949619.519672245,690089.84765505849,95522638.252222523,3709028.4148798315,117272.4354158788,159778.90556756713,38840027.493959248,10029470.998549314,7945164.2591876267,{"$f":"ROUND(SUM(F137:P137)-E137,0)","v":0}]
[66,null,"Revenue Credits",null,{"$f":"E131","v":-145636297.17101517},{"$f":"F131","v":-50580910.074389681},-39692020.304011367,{"$f":"H131","v":-12936542.759637259},-193361.50353015898,-25824287.546041515,-1001566.3756334641,-31590.612236759785,-45542.229471166364,-10422798.30262775,{"$f":"O131","v":-2707792.2970618634},{"$f":"P131","v":-2199885.1663742093},{"$f":"ROUND(SUM(F138:P138)-E138,0)","v":0}]
[67]
[68,null,"Total Target Revenue Requirements",null,{"$f":"SUM(E136:E138)","v":558426112.62355471},{"$f":"SUM(F136:F138)","v":196402325.77387851},151801675.68617868,{"$f":"SUM(H136:H138)","v":49295394.591878578},665397.65104675421,97817764.37672919,3796704.2647192832,119926.46251718294,155466.3647251832,40203346.969446331,{"$f":"SUM(O136:O138)","v":10272768.04256035},{"$f":"SUM(P136:P138)","v":7895342.4398743929},{"$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$6","v":"12 Months Ended June 2015"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N"]
[null,null,null,null,{"$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,{"$f":"SUM(F154:P154)","v":742073095.97051334},205044717.04264349,210039515.85569224,72809136.734110326,3148423.7282610103,156580236.12027505,6229020.3965607006,194152.59020099303,751832.91047272529,47402968.980485879,16109877.222403657,23763214.389407244]
[13]
[{"$f":"A155+1","v":14},null,"Operating Expenses"]
[{"$f":"A156+1","v":15},null,"Operation & Maintenance Expenses",null,{"$f":"SUM(F157:P157)","v":613126826.97706699},171734915.83620855,167757274.66812545,59687793.646666661,2351701.8826667727,133664022.88883089,5238066.3309802897,170434.9606645332,482088.51422927855,38464776.657052226,14122920.317984484,19452831.273657922,{"$f":"ROUND(SUM(F157:P157)-E157,0)","v":0}]
[16,null,"Depreciation Expense",null,41815035.595430627,12145730.052451162,11431742.159756551,4015596.549239526,143889.91825788849,8856679.5751417968,346425.71649668156,11227.676299331906,29773.181828506506,2679785.5734879929,935027.68944919517,1219157.5030219937,0]
[17,null,"Amortization Expense",null,2956628.6507526096,946155.05126499326,806033.13584589586,272852.01602886815,7080.7888421295002,573817.92944225133,22391.417603536829,718.42863591343496,1492.7340744205756,200782.07465132757,60422.247132581047,64882.827230691226,0]
[18,null,"Taxes Other Than Income",null,8109648.6558159394,2666987.036058682,2210970.8846779345,739329.19486528216,16345.769059378548,1530090.9907666566,59555.076074186756,1898.1521871125769,3570.8045675849307,560130.58786000521,161037.57684664952,159732.5828524656,0]
[19,null,"Income Taxes - Federal",null,-2731252.1000978593,-2948771.3732487024,1618053.1097836806,82081.07119786134,137156.21265045312,-1583602.4006731715,-29557.395867429448,-3687.3874560693721,62963.986595333954,-49926.978296845162,-310342.36638877925,294381.42160580849,0]
[20,null,"Income Taxes - State",null,676766.32941514708,-52068.42363180856,505340.97412359255,106174.33081290431,20595.693298445709,-19739.835639705962,3578.315172687393,-259.19503965488809,8987.6688685256795,66123.732515693002,-21616.834467079891,59649.903401547839,0]
[21,null,"Income Taxes Deferred",null,13417032.616017098,4412404.7252813885,3657947.4317316599,1223185.4106733934,27043.306795576507,2531463.6428629132,98531.074778892231,3140.4035964479467,5907.7283593970333,926709.73620501207,266429.10348604567,264270.05224637018,0]
[22,null,"Investment Tax Credit Adj",null,-517081.99448111455,-170050.64391679846,-140974.44702108542,-47140.613716340202,-1042.2279959674477,-97560.638545764959,-3797.3109347752156,-121.02871041607524,-227.67925295813171,-35714.671970753792,-10267.970285316049,-10184.762130938783,0]
[23,null,"Misc Revenues & Expense",null,-49103.782235549799,-16022.045045099043,-13384.294722208435,-4492.4447889253715,-103.46611240388819,-9346.5923583673575,-363.5964350400572,-11.613840080519996,-22.469453873836667,-3375.5884123816281,-983.55839305417203,-998.11267411549397,0]
[24]
[25,null,"Total Operating Expenses",null,{"$f":"SUM(E157:E165)","v":676804500.94768405},{"$f":"SUM(F157:F165)","v":188719280.21542239},187833003.62230149,66075379.160979219,2702667.8774622735,145445825.55982748,5734829.6278690286,183340.39633711823,594534.46981621522,42809291.123092271,{"$f":"SUM(O157:O165)","v":15202626.205364726},{"$f":"SUM(P157:P165)","v":21503722.689211737},{"$f":"ROUND(SUM(F167:P167)-E167,0)","v":0}]
[26]
[27]
[28,null,"Rate Base :"]
[29,null,"Electric Plant In Service",null,{"$f":"SUM(F171:P171)","v":1535939492.6589205},432953353.08474714,420208397.01199955,149171495.4535909,5776117.1501878304,333217467.19320107,13048601.949713632,424182.14879687881,1187226.7336268446,96719777.563615233,35202730.148629829,48030144.220811494,{"$f":"ROUND(SUM(F171:P171)-E171,0)","v":0}]
[30,null,"Plant Held For Future Use ",null,14084155.546289619,3936260.4312957646,3853969.6444192571,1372150.2563429421,54224.257731795864,3075767.7441477776,120482.6471313082,3919.8254218875054,11126.637885706627,882499.83297721948,324999.08083930943,448755.18809665076,0]
[31,null,"Electric Plant Acquisition Adj",null,3862250.9004813111,1079427.5414904878,1056861.2140546313,376280.17851253663,14869.736958260994,843457.50801052991,33039.553620795996,1074.9206237929486,3051.2207176468655,242004.97952387383,89123.411659416335,123060.63530933892,0]
[32,null,"Nuclear Fuel",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,"Prepayments",null,1648625.0408198375,528645.62518525939,449579.94282507733,152008.01785684374,3819.4723349523383,319366.64215479931,12435.537744589312,398.21628716517228,820.32409489518159,112126.20954905364,33626.252056108766,35798.800731093106,0]
[34,null,"Fuel Stock",null,97675186.449390978,27298404.244155161,26727708.477212463,9516014.7645617668,376051.26318192965,21330791.675600477,835560.56902303663,27184.425624494706,77164.472265968536,6120234.5745403757,2253904.8019263814,3112167.1812989321,0]
[35,null,"Materials & Supplies",null,18898544.010685153,6287521.2347424924,5148444.3123649135,1713643.0269357059,35310.725224339803,3524654.3225388546,136961.70687409537,4361.6492463695404,7787.5944996648686,1314906.8059738474,370661.11026333604,354291.52202153346,0]
[36,null,"Misc Deferred Debits",null,12607607.104193313,4110385.535248077,3436551.4077996816,1153878.5228442873,26689.862205690846,2401780.6790043907,93437.076765359336,2984.8889063862284,5792.8728083333426,866262.20034533902,252750.36369909163,257093.69456667601,0]
[37,null,"Cash Working Capital",null,9897866.5318025611,2732530.3687100443,2752212.95991515,969929.0743012398,40678.554579085474,2138851.0743886423,84421.033215323754,2695.9450578952105,8989.0743863443058,623319.08380902524,223326.2704978612,320913.09294194961,0]
[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,{"$f":"SUM(E171:E181)","v":1694613728.2425833},{"$f":"SUM(F171:F181)","v":478926528.06557447},463633724.97059077,164425399.29494622,6327761.0224038847,366852136.83904648,14364940.074088141,466802.01996487018,1301958.9302854044,106881131.25033395,{"$f":"SUM(O171:O181)","v":38751121.439571328},{"$f":"SUM(P171:P181)","v":52682224.335777663},{"$f":"ROUND(SUM(F183:P183)-E183,0)","v":0}]
[42]
[43,null,"Rate Base Deductions :"]
[44,null,"Accum Provision For Depreciation",null,{"$f":"SUM(F186:P186)","v":-481711063.7186541},-135072859.31997287,-131804664.82756805,-46874496.59253639,-1838080.7231200535,-104932735.88372442,-4109892.7407344836,-133671.12327571996,-377407.08010464464,-30241218.211874712,-11086871.817139765,-15239165.398603039,{"$f":"ROUND(SUM(F186:P186)-E186,0)","v":0}]
[45,null,"Accum Provision For Amortization",null,-25194006.482745245,-8285680.8923039259,-6865684.6475764588,-2296707.1212642337,-50660.408501107609,-4756493.4752032114,-184952.63468779909,-5900.6197230670923,-11065.922505075927,-1740404.1599302366,-500402.71153127105,-496053.88951885811,0]
[46,null,"Accum Deferred Income Taxes",null,-230389922.44943818,-76166309.856387854,-62715737.175452076,-20949058.684426233,-445335.09749136708,-43321796.832169808,-1678920.9871514798,-53660.195216339394,-97924.074706247091,-15980862.988046495,-4548788.5717704287,-4431527.986619899,0]
[47,null,"Unamortized ITC",null,-10187.417807953145,-3367.845884101037,-2773.1625824429962,-926.3391962985869,-19.694441520105581,-1915.677344956857,-74.240338471126776,-2.3728463689912895,-4.330542345953905,-706.63609873242785,-201.14444919120857,-195.97408352385358,0]
[48,null,"Customer Advance For Construction",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,"Customer Service Deposits",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,"Misc Rate Base Deductions",null,-5111898.1989774192,-1611066.7983648616,-1394655.0783887208,-474896.45069096819,-12889.629275320831,-1007099.3938504432,-39249.359298820309,-1259.8494829438257,-2743.1904190778387,-344016.37674318312,-106093.67359736995,-117928.39886570774,0]
[51]
[52,null,"Total Rate Base Deductions",null,{"$f":"SUM(E186:E192)","v":-742417078.26762295},{"$f":"SUM(F186:F192)","v":-221139284.7129136},-202783514.89156777,{"$f":"SUM(H186:H192)","v":-70596085.188114122},-2346985.5528293694,-154020041.26229283,-6013089.9622110547,-194494.16054443928,-489144.5982773914,-48307208.37269336,{"$f":"SUM(O186:O192)","v":-16242357.918488024},{"$f":"SUM(P186:P192)","v":-20284871.64769103},{"$f":"ROUND(SUM(F194:P194)-E194,0)","v":0}]
[53]
[54,null,"Total Rate Base",null,{"$f":"E183+E194","v":952196649.97496033},{"$f":"F183+F194","v":257787243.35266086},260850210.079023,{"$f":"H183+H194","v":93829314.106832102},3980775.4695745152,212832095.57675365,8351850.1118770866,272307.8594204309,812814.33200801304,58573922.87764059,{"$f":"O183+O194","v":22508763.521083303},{"$f":"P183+P194","v":32397352.688086633},{"$f":"ROUND(SUM(F196:P196)-E196,0)","v":0}]
[55]
[null,null,"Calculated Return On Rate Base",null,null,{"$f":"'Class Summary'!F60","v":6.3329110528899987E-2},{"$f":"'Class Summary'!G60","v":8.5131279850851643E-2},{"$f":"'Class Summary'!H60","v":7.1766032153493003E-2},{"$f":"'Class Summary'!I60","v":0.11197713968187749},{"$f":"'Class Summary'!J60","v":5.231546741234884E-2},{"$f":"'Class Summary'!K60","v":5.9171412569879372E-2},{"$f":"'Class Summary'!L60","v":3.9705772308177394E-2},{"$f":"'Class Summary'!M60","v":0.19352321245113005},{"$f":"'Class Summary'!N60","v":7.8425306547927176E-2},{"$f":"'Class Summary'!O60","v":4.0306568425632759E-2},{"$f":"'Class Summary'!P60","v":6.974309666438834E-2}]
[{"$f":"A197+1","v":56}]
[57,null,"Return On Rate Base",{"$f":"ActualROR","v":6.9331348082225699E-2},{"$f":"$D$58*E196","v":66017077.382143199},{"$f":"$D$58*F196","v":17872737.100040752},18085096.712310441,{"$f":"$D$58*H196","v":6505312.8366572671},275992.52971825615,14755936.101501435,579045.02723712591,18879.470987003679,56353.513378669319,4061009.035571143,{"$f":"$D$58*O196","v":1560562.9185807307},{"$f":"$D$58*P196","v":2246152.1361603648},{"$f":"ROUND(SUM(F200:P200)-E200,0)","v":0}]
[58,null,"Total Operating Expenses",null,{"$f":"E167","v":676804500.94768405},{"$f":"F167","v":188719280.21542239},187833003.62230149,{"$f":"H167","v":66075379.160979219},2702667.8774622735,145445825.55982748,5734829.6278690286,183340.39633711823,594534.46981621522,42809291.123092271,{"$f":"O167","v":15202626.205364726},{"$f":"P167","v":21503722.689211737},{"$f":"ROUND(SUM(F201:P201)-E201,0)","v":0}]
[59,null,"Revenue Credits",null,{"$f":"SUM(F202:P202)","v":-56045570.296815805},-16027418.444906346,-15393441.496679716,-5414820.3283477519,-202716.39050328743,-11958914.247587854,-468887.21136805089,-15152.460837180977,-42334.776888562621,-3572263.5339939967,-1259454.3863174801,-1690167.0193855842,{"$f":"ROUND(SUM(F202:P202)-E202,0)","v":0}]
[60]
[61,null,"Total Revenue Requirements",null,{"$f":"E200+E201+E202","v":686776008.03301156},{"$f":"F200+F201+F202","v":190564598.8705568},190524658.8379322,67165871.669288725,2775944.0166772422,148242847.41374105,5844987.4437381029,187067.40648694092,608553.2063063219,43298036.624669418,{"$f":"O200+O201+O202","v":15503734.737627978},{"$f":"P200+P201+P202","v":22059707.80598652},{"$f":"ROUND(SUM(F204:P204)-E204,0)","v":0}]
[62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(F205:P205)-E205,0)","v":0}]
[63]
[64,null,"Return On Rate Base @ Target ROR",{"$f":"TargetROR","v":7.7163338949613164E-2},{"$f":"$D207*E196","v":73474672.848704025},{"$f":"$D207*F196","v":19891724.435707781},20128073.17540545,{"$f":"$D207*H196","v":7240183.1678352058},307169.9268410838,16422835.130345507,644456.64103913622,21012.183655102323,62719.467803837717,4519759.4646158814,{"$f":"$D207*O196","v":1736851.3489140391},{"$f":"$D207*P196","v":2499887.9065409899},{"$f":"ROUND(SUM(F207:P207)-E207,0)","v":0}]
[65,null,"Total Operating Expenses Adjusted for Taxes",null,{"$f":"SUM(F208:P208)","v":681849352.23359239},{"$f":"F201+((F207-(F198*F196))*(1/NetToGross))-(F207-(F198*F196))","v":190911727.20524558},186555241.43470708,66386714.474495776,2617469.3951273742,148696990.86169156,5827208.593243937,189611.0450814279,536390.14521436323,42763848.305369876,15712639.684380718,21651511.089034799,{"$f":"ROUND(SUM(F208:P208)-E208,0)","v":0}]
[66,null,"Revenue Credits",null,{"$f":"E202","v":-56045570.296815805},{"$f":"F202","v":-16027418.444906346},-15393441.496679716,{"$f":"H202","v":-5414820.3283477519},-202716.39050328743,-11958914.247587854,-468887.21136805089,-15152.460837180977,-42334.776888562621,-3572263.5339939967,{"$f":"O202","v":-1259454.3863174801},{"$f":"P202","v":-1690167.0193855842},{"$f":"ROUND(SUM(F209:P209)-E209,0)","v":0}]
[67]
[68,null,"Total Target Revenue Requirements",null,{"$f":"SUM(E207:E209)","v":699278454.78548062},{"$f":"SUM(F207:F209)","v":194776033.19604701},191289873.11343279,{"$f":"SUM(H207:H209)","v":68212077.313983217},2721922.9314651708,153160911.7444492,6002778.0229150224,195470.76789934924,556774.83612963837,43711344.235991761,{"$f":"SUM(O207:O209)","v":16190036.646977276},{"$f":"SUM(P207:P209)","v":22461231.976190206},{"$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$6","v":"12 Months Ended June 2015"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N"]
[null,null,null,null,{"$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'!$G15","v":103994924.50068754},{"$f":"Transmission!$I$17","v":34597668.810995281},{"$f":"Transmission!J17","v":28238448.62104784},{"$f":"Transmission!K17","v":9416222.9979213234},{"$f":"Transmission!L17","v":217218.17000226671},{"$f":"Transmission!M17","v":19455973.972201508},{"$f":"Transmission!N17","v":762549.86089464871},{"$f":"Transmission!O17","v":24557.844160621156},{"$f":"Transmission!P17","v":44313.621890638409},{"$f":"Transmission!Q17","v":7220189.7153352648},{"$f":"Transmission!R17","v":2035016.5554877203},{"$f":"Transmission!S17","v":1982764.3307504132},{"$f":"ROUND(SUM(F15:P15)-E15,0)","v":0}]
[{"$f":"A15+1","v":16},null,"Depreciation Expense",null,{"$f":"'Function Summary'!$G16","v":44638229.727969401},{"$f":"Transmission!$I$18","v":14785414.438567121},{"$f":"Transmission!J18","v":12106819.210657755},{"$f":"Transmission!K18","v":4029715.5917347344},{"$f":"Transmission!L18","v":83034.901525801688},{"$f":"Transmission!M18","v":8479134.8220288418},{"$f":"Transmission!N18","v":322072.16846560419},{"$f":"Transmission!O18","v":10256.632039172549},{"$f":"Transmission!P18","v":18312.910264352617},{"$f":"Transmission!Q18","v":3092067.8195072724},{"$f":"Transmission!R18","v":878267.34947685862},{"$f":"Transmission!S18","v":833133.88370188756},0]
[17,null,"Amortization Expense",null,{"$f":"'Function Summary'!$G17","v":5069857.2399999881},{"$f":"Transmission!$I$19","v":1681513.0296141014},{"$f":"Transmission!J19","v":1374530.5436756967},{"$f":"Transmission!K19","v":457421.56616133632},{"$f":"Transmission!L19","v":9644.4959124617089},{"$f":"Transmission!M19","v":961441.85727454454},{"$f":"Transmission!N19","v":36606.338304120989},{"$f":"Transmission!O19","v":1167.7355649828514},{"$f":"Transmission!P19","v":2079.2622565293482},{"$f":"Transmission!Q19","v":351380.11846737703},{"$f":"Transmission!R19","v":99593.210663045436},{"$f":"Transmission!S19","v":94479.082105791575},0]
[18,null,"Taxes Other Than Income",null,{"$f":"'Function Summary'!$G18","v":14173368.23335376},{"$f":"Transmission!$I$20","v":4691442.4392993497},{"$f":"Transmission!J20","v":3859156.7226260006},{"$f":"Transmission!K20","v":1284076.5720676295},{"$f":"Transmission!L20","v":26454.108976003205},{"$f":"Transmission!M20","v":2691555.8374862336},{"$f":"Transmission!N20","v":102490.53077297415},{"$f":"Transmission!O20","v":3087.0476462294823},{"$f":"Transmission!P20","v":5380.4114744133976},{"$f":"Transmission!Q20","v":964116.91335637937},{"$f":"Transmission!R20","v":279986.66491194902},{"$f":"Transmission!S20","v":265620.98473660159},0]
[19,null,"Income Taxes - Federal",null,{"$f":"'Function Summary'!$G19","v":25462054.90820872},{"$f":"Transmission!$I$21","v":7058514.3278741185},{"$f":"Transmission!J21","v":10357003.438766507},{"$f":"Transmission!K21","v":2520303.3128392873},{"$f":"Transmission!L21","v":109282.96795347957},{"$f":"Transmission!M21","v":2451455.9723328939},{"$f":"Transmission!N21","v":131429.17141280812},{"$f":"Transmission!O21","v":569.99071384646834},{"$f":"Transmission!P21","v":45510.367824644192},{"$f":"Transmission!Q21","v":2220867.8307079417},{"$f":"Transmission!R21","v":74607.875887463349},{"$f":"Transmission!S21","v":492509.65189574682},0]
[20,null,"Income Taxes - State",null,{"$f":"'Function Summary'!$G20","v":3459870.3805114389},{"$f":"Transmission!$I$22","v":959134.86721584341},{"$f":"Transmission!J22","v":1407344.7550806603},{"$f":"Transmission!K22","v":342467.36225465767},{"$f":"Transmission!L22","v":14849.740340271088},{"$f":"Transmission!M22","v":333112.15211730683},{"$f":"Transmission!N22","v":17859.041579544129},{"$f":"Transmission!O22","v":77.45227143344907},{"$f":"Transmission!P22","v":6184.1031374063832},{"$f":"Transmission!Q22","v":301779.05334812059},{"$f":"Transmission!R22","v":10137.971222923099},{"$f":"Transmission!S22","v":66923.881943272907},0]
[21,null,"Income Taxes Deferred",null,{"$f":"'Function Summary'!$G21","v":13868844.263264228},{"$f":"Transmission!$I$23","v":4590643.7686135806},{"$f":"Transmission!J23","v":3776240.2480786024},{"$f":"Transmission!K23","v":1256487.3576207217},{"$f":"Transmission!L23","v":25885.7253597788},{"$f":"Transmission!M23","v":2633726.0220285272},{"$f":"Transmission!N23","v":100288.45552778846},{"$f":"Transmission!O23","v":3020.7204338401871},{"$f":"Transmission!P23","v":5264.8098590508689},{"$f":"Transmission!Q23","v":943402.23881664407},{"$f":"Transmission!R23","v":273970.97059233999},{"$f":"Transmission!S23","v":259913.94633335667},0]
[22,null,"Investment Tax Credit Adj",null,{"$f":"'Function Summary'!$G22","v":-952643.92576029792},{"$f":"Transmission!$I$24","v":-315329.00784551643},{"$f":"Transmission!J24","v":-259388.04029060024},{"$f":"Transmission!K24","v":-86307.483616537502},{"$f":"Transmission!L24","v":-1778.077434556795},{"$f":"Transmission!M24","v":-180909.31366560605},{"$f":"Transmission!N24","v":-6888.7634880646474},{"$f":"Transmission!O24","v":-207.49176485745363},{"$f":"Transmission!P24","v":-361.63713697418609},{"$f":"Transmission!Q24","v":-64801.824528225952},{"$f":"Transmission!R24","v":-18818.927952113045},{"$f":"Transmission!S24","v":-17853.358037245918},0]
[23,null,"Misc Revenues & Expense",null,{"$f":"'Function Summary'!$G23","v":666.44783489331485},{"$f":"Transmission!$I$25","v":221.72633570981424},{"$f":"Transmission!J25","v":181.55734976749693},{"$f":"Transmission!K25","v":60.430776277559552},{"$f":"Transmission!L25","v":1.2452153118763385},{"$f":"Transmission!M25","v":124.29519653340859},{"$f":"Transmission!N25","v":4.8298870515064873},{"$f":"Transmission!O25","v":0.15381140976593435},{"$f":"Transmission!P25","v":0.27462567964994133},{"$f":"Transmission!Q25","v":46.369540078446718},{"$f":"Transmission!R25","v":13.071181265312553},{"$f":"Transmission!S25","v":12.493915808477556},0]
[24]
[25,null,"Total Operating Expenses",null,{"$f":"SUM(E15:E23)","v":209715171.77606967},{"$f":"SUM(F15:F23)","v":68049224.400669575},60860337.056992225,19220447.707759429,484593.27785081783,36825615.617000781,1466411.6333564757,42530.084876678455,126684.1241957407,15029048.234550852,{"$f":"SUM(O15:O23)","v":3632774.7414714517},{"$f":"SUM(P15:P23)","v":3977504.8973456328},{"$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":2502632818.574718},{"$f":"Transmission!$I$33","v":828941294.72976863},{"$f":"Transmission!J33","v":678766390.5696013},{"$f":"Transmission!K33","v":225925196.34025556},{"$f":"Transmission!L33","v":4655335.0982853761},{"$f":"Transmission!M33","v":475380435.15193522},{"$f":"Transmission!N33","v":18056911.521390904},{"$f":"Transmission!O33","v":575036.01792459982},{"$f":"Transmission!P33","v":1026709.6406310594},{"$f":"Transmission!Q33","v":173356162.07069331},{"$f":"Transmission!R33","v":49239863.360682428},{"$f":"Transmission!S33","v":46709484.073549725},{"$f":"ROUND(SUM(F29:P29)-E29,0)","v":0}]
[30,null,"Plant Held For Future Use ",null,{"$f":"'Function Summary'!$G30","v":427398.27394419973},{"$f":"Transmission!$I$34","v":142194.85488390378},{"$f":"Transmission!J34","v":116434.16611134063},{"$f":"Transmission!K34","v":38754.735362403269},{"$f":"Transmission!L34","v":798.56644004257373},{"$f":"Transmission!M34","v":79711.493798217445},{"$f":"Transmission!N34","v":3097.4448127508194},{"$f":"Transmission!O34","v":98.640475075454091},{"$f":"Transmission!P34","v":176.11962304885725},{"$f":"Transmission!Q34","v":29737.153240638905},{"$f":"Transmission!R34","v":8382.6520527306548},{"$f":"Transmission!S34","v":8012.4471440473171},0]
[{"$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'!$G33","v":2343730.7388892253},{"$f":"Transmission!$I$37","v":776308.3464121666},{"$f":"Transmission!J37","v":635668.67474616482},{"$f":"Transmission!K37","v":211580.2611099541},{"$f":"Transmission!L37","v":4359.7484105585327},{"$f":"Transmission!M37","v":445197.06634161435},{"$f":"Transmission!N37","v":16910.402719231755},{"$f":"Transmission!O37","v":538.52457712100022},{"$f":"Transmission!P37","v":961.51955323152322},{"$f":"Transmission!Q37","v":162349.05459901268},{"$f":"Transmission!R37","v":46113.436766555147},{"$f":"Transmission!S37","v":43743.703653614866},0]
[34,null,"Fuel Stock",null,{"$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'!$G35","v":578699.09248802438},{"$f":"Transmission!$I$39","v":191681.12108838672},{"$f":"Transmission!J39","v":156955.26755475873},{"$f":"Transmission!K39","v":52242.052835275281},{"$f":"Transmission!L39","v":1076.4813580343525},{"$f":"Transmission!M39","v":109925.22903562087},{"$f":"Transmission!N39","v":4175.4091222374691},{"$f":"Transmission!O39","v":132.96906461623598},{"$f":"Transmission!P39","v":237.4122946940077},{"$f":"Transmission!Q39","v":40086.196338093047},{"$f":"Transmission!R39","v":11386.036614836004},{"$f":"Transmission!S39","v":10800.917181471701},0]
[36,null,"Misc Deferred Debits",null,{"$f":"'Function Summary'!$G36","v":15698149.889513744},{"$f":"Transmission!$I$40","v":5199660.7717123684},{"$f":"Transmission!J40","v":4257665.7679384975},{"$f":"Transmission!K40","v":1417150.2713407469},{"$f":"Transmission!L40","v":29201.29983103487},{"$f":"Transmission!M40","v":2981899.8240022552},{"$f":"Transmission!N40","v":113264.73309146105},{"$f":"Transmission!O40","v":3607.0011757575148},{"$f":"Transmission!P40","v":6440.1929018008032},{"$f":"Transmission!Q40","v":1087402.9815916533},{"$f":"Transmission!R40","v":308864.67897975165},{"$f":"Transmission!S40","v":292992.36694841692},0]
[37,null,"Cash Working Capital",null,{"$f":"'Function Summary'!$G37","v":4845268.5824677311},{"$f":"Transmission!$I$41","v":1585255.3682469791},{"$f":"Transmission!J41","v":1379975.3251274587},{"$f":"Transmission!K41","v":442728.97999304248},{"$f":"Transmission!L41","v":11113.774530128954},{"$f":"Transmission!M41","v":864068.56235017651},{"$f":"Transmission!N41","v":34475.157167347803},{"$f":"Transmission!O41","v":1038.5427010562678},{"$f":"Transmission!P41","v":2699.4338166431503},{"$f":"Transmission!Q41","v":344511.45056565374},{"$f":"Transmission!R41","v":86966.464132352048},{"$f":"Transmission!S41","v":92435.523836892651},0]
[38,null,"Weatherization Loans",null,{"$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":2526526065.1520209},836836395.19211257,685313089.77107954,228087652.64089701,4701884.9688551752,479861237.32746309,18228834.668303937,580451.69591822627,1037224.3188204778,175020248.90702838,{"$f":"SUM(O29:O39)","v":49701576.629228659},{"$f":"SUM(P29:P39)","v":47157469.032314166},{"$f":"ROUND(SUM(F41:P41)-E41,0)","v":0}]
[42]
[43,null,"Rate Base Deductions :"]
[44,null,"Accum Provision For Depreciation",null,{"$f":"'Function Summary'!$G44","v":-654227112.86409187},{"$f":"Transmission!$I$48","v":-216698087.25819406},{"$f":"Transmission!J48","v":-177440042.45744663},{"$f":"Transmission!K48","v":-59060343.864670515},{"$f":"Transmission!L48","v":-1216976.6637976978},{"$f":"Transmission!M48","v":-124271950.92652838},{"$f":"Transmission!N48","v":-4720356.2102084002},{"$f":"Transmission!O48","v":-150323.31720119147},{"$f":"Transmission!P48","v":-268397.79452274472},{"$f":"Transmission!Q48","v":-45317984.486931704},{"$f":"Transmission!R48","v":-12872067.639613841},{"$f":"Transmission!S48","v":-12210582.244976692},{"$f":"ROUND(SUM(F44:P44)-E44,0)","v":0}]
[45,null,"Accum Provision For Amortization",null,{"$f":"'Function Summary'!$G45","v":-35224009.217302874},{"$f":"Transmission!$I$49","v":-11667166.716602836},{"$f":"Transmission!J49","v":-9553487.9137417637},{"$f":"Transmission!K49","v":-3179847.5331625082},{"$f":"Transmission!L49","v":-65522.819358461864},{"$f":"Transmission!M49","v":-6690876.9747260269},{"$f":"Transmission!N49","v":-254147.06499293502},{"$f":"Transmission!O49","v":-8093.5056943505751},{"$f":"Transmission!P49","v":-14450.712762103363},{"$f":"Transmission!Q49","v":-2439949.9181525889},{"$f":"Transmission!R49","v":-693040.32555454271},{"$f":"Transmission!S49","v":-657425.7325547603},0]
[46,null,"Accum Deferred Income Taxes",null,{"$f":"'Function Summary'!$G46","v":-406917605.57860744},{"$f":"Transmission!$I$50","v":-134706206.33638483},{"$f":"Transmission!J50","v":-110288825.92497878},{"$f":"Transmission!K50","v":-36740225.818885349},{"$f":"Transmission!L50","v":-755813.45157002506},{"$f":"Transmission!M50","v":-77420410.098794177},{"$f":"Transmission!N50","v":-2934491.7597011174},{"$f":"Transmission!O50","v":-93642.191793568054},{"$f":"Transmission!P50","v":-166907.91789188285},{"$f":"Transmission!Q50","v":-28195502.97797386},{"$f":"Transmission!R50","v":-8009764.1856108773},{"$f":"Transmission!S50","v":-7605814.9150229637},0]
[{"$f":"A46+1","v":47},null,"Unamortized ITC",null,{"$f":"'Function Summary'!$G47","v":-18768.74808543214},{"$f":"Transmission!$I$51","v":-6213.2087726348673},{"$f":"Transmission!J51","v":-5086.9767298532106},{"$f":"Transmission!K51","v":-1694.6139610504756},{"$f":"Transmission!L51","v":-34.861186889206571},{"$f":"Transmission!M51","v":-3570.9657028984229},{"$f":"Transmission!N51","v":-135.35094305247236},{"$f":"Transmission!O51","v":-4.3191840313679579},{"$f":"Transmission!P51","v":-7.6984910095064709},{"$f":"Transmission!Q51","v":-1300.4957280904655},{"$f":"Transmission!R51","v":-369.44427097695541},{"$f":"Transmission!S51","v":-350.81311494518974},0]
[48,null,"Customer Advance For Construction",null,{"$f":"'Function Summary'!$G48","v":-6320173.3706841264},{"$f":"Transmission!$I$52","v":-2467221.6608934025},{"$f":"Transmission!J52","v":-348903.79954853281},{"$f":"Transmission!K52","v":-111785.99118937649},{"$f":"Transmission!L52","v":-6050.1733320040103},{"$f":"Transmission!M52","v":-1089848.0850971444},{"$f":"Transmission!N52","v":-23829.90333426464},{"$f":"Transmission!O52","v":-18220.824909063474},{"$f":"Transmission!P52","v":-46828.332862644769},{"$f":"Transmission!Q52","v":-2207484.5995176928},{"$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'!$G50","v":-4214414.4222675227},{"$f":"Transmission!$I$54","v":-1396817.7042753538},{"$f":"Transmission!J54","v":-1143763.6385623419},{"$f":"Transmission!K54","v":-380698.02541666216},{"$f":"Transmission!L54","v":-7844.5295534942506},{"$f":"Transmission!M54","v":-798457.98455410451},{"$f":"Transmission!N54","v":-30427.020415040079},{"$f":"Transmission!O54","v":-968.97150080444135},{"$f":"Transmission!P54","v":-1730.0696832230674},{"$f":"Transmission!Q54","v":-292115.92891449679},{"$f":"Transmission!R54","v":-82882.159875985351},{"$f":"Transmission!S54","v":-78708.389516016818},0]
[51]
[52,null,"Total Rate Base Deductions",null,{"$f":"SUM(E44:E50)","v":-1106922084.2010393},-366941712.88512313,-298780110.71100789,-99474595.847285464,-2052242.4987985722,-210275115.03540272,-7963387.30959481,-271253.13028300938,-498322.52621360833,-78454338.407218426,{"$f":"SUM(O44:O50)","v":-21658123.754926223},{"$f":"SUM(P44:P50)","v":-20552882.09518538},{"$f":"ROUND(SUM(F52:P52)-E52,0)","v":0}]
[53]
[54,null,"Total Rate Base",null,{"$f":"E41+E52","v":1419603980.9509816},{"$f":"F41+F52","v":469894682.30698943},386532979.06007165,128613056.79361154,2649642.4700566027,269586122.29206038,10265447.358709127,309198.56563521689,538901.79260686948,96565910.499809951,{"$f":"O41+O52","v":28043452.874302436},{"$f":"P41+P52","v":26604586.937128786},{"$f":"ROUND(SUM(F54:P54)-E54,0)","v":0}]
[55]
[56,null,"Calculated Return On Rate Base",null,null,{"$f":"'Class Summary'!F60","v":6.3329110528899987E-2},{"$f":"'Class Summary'!G60","v":8.5131279850851643E-2},{"$f":"'Class Summary'!H60","v":7.1766032153493003E-2},{"$f":"'Class Summary'!I60","v":0.11197713968187749},{"$f":"'Class Summary'!J60","v":5.231546741234884E-2},{"$f":"'Class Summary'!K60","v":5.9171412569879372E-2},{"$f":"'Class Summary'!L60","v":3.9705772308177394E-2},{"$f":"'Class Summary'!M60","v":0.19352321245113005},{"$f":"'Class Summary'!N60","v":7.8425306547927176E-2},{"$f":"'Class Summary'!O60","v":4.0306568425632759E-2},{"$f":"'Class Summary'!P60","v":6.974309666438834E-2}]
[57]
[58,null,"Return On Rate Base",{"$f":"ActualROR","v":6.9331348082225699E-2},{"$f":"$D$58*E54","v":98423057.742225811},{"$f":"$D$58*F54","v":32578431.781012747},26798852.516473483,{"$f":"$D$58*H54","v":8916916.6084769443},183703.28438494261,18690769.282768302,711717.3040464269,21437.15338058013,37362.787765362271,6695044.7537393775,{"$f":"$D$58*O54","v":1944290.3926557549},{"$f":"$D$58*P54","v":1844531.8775219107},{"$f":"ROUND(SUM(F58:P58)-E58,0)","v":0}]
[59,null,"Total Operating Expenses",null,{"$f":"E25","v":209715171.77606967},68049224.400669575,60860337.056992225,{"$f":"H25","v":19220447.707759429},484593.27785081783,36825615.617000781,1466411.6333564757,42530.084876678455,126684.1241957407,15029048.234550852,{"$f":"O25","v":3632774.7414714517},{"$f":"P25","v":3977504.8973456328},{"$f":"ROUND(SUM(F59:P59)-E59,0)","v":0}]
[60,null,"Revenue Credits",null,{"$f":"'Function Summary'!$G$59","v":-34307591.863684744},{"$f":"Transmission!$I$99","v":-11079884.997053919},{"$f":"Transmission!J99","v":-9411681.2000807598},{"$f":"Transmission!K99","v":-3152365.3788380781},{"$f":"Transmission!L99","v":-76875.607810044967},{"$f":"Transmission!M99","v":-6550701.6871990133},{"$f":"Transmission!N99","v":-255210.50325306581},{"$f":"Transmission!O99","v":-8075.3701976793027},{"$f":"Transmission!P99","v":-16881.551718650586},{"$f":"Transmission!Q99","v":-2351950.377670154},{"$f":"Transmission!R99","v":-685262.16695352539},{"$f":"Transmission!S99","v":-718703.02290985093},{"$f":"ROUND(SUM(F60:P60)-E60,0)","v":0}]
[61]
[62,null,"Total Revenue Requirements",null,{"$f":"E58+E59+E60","v":273830637.65461075},{"$f":"F58+F59+F60","v":89547771.184628397},78247508.373384953,24984998.937398296,591420.95442571549,48965683.212570071,1922918.4341498369,55891.868059579283,147165.36024245239,19372142.610620074,{"$f":"O58+O59+O60","v":4891802.9671736816},{"$f":"P58+P59+P60","v":5103333.7519576931},{"$f":"ROUND(SUM(F62:P62)-E62,0)","v":0}]
[63,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(F63:P63)-E63,0)","v":0}]
[64]
[65,null,"Return On Rate Base @ Target ROR",{"$f":"TargetROR","v":7.7163338949613164E-2},{"$f":"$D65*E54","v":109541383.15634078},{"$f":"$D65*F54","v":36258642.641475022},29826175.278416038,{"$f":"$D65*H54","v":9924212.8947112951},204455.26001226789,20802165.330534119,792116.19400948356,23858.793722844453,41583.46168347801,7451348.0828748439,{"$f":"$D65*O54","v":2163926.4594573025},{"$f":"$D65*P54","v":2052898.7594441192},{"$f":"ROUND(SUM(F65:P65)-E65,0)","v":0}]
[66,null,"Total Operating Expenses Adjusted for Taxes",null,{"$f":"SUM(F66:P66)","v":217070300.16528553},{"$f":"F59+((F65-(F56*F54))*(1/NetToGross))-(F65-(F56*F54))","v":72045617.582734525},58966923.880320586,19647199.056635022,427884.34791887016,40943740.020582378,1579956.7034194008,49650.245130111653,88134.015611355135,14954130.475018051,4268195.6498943958,4098868.1880208529,{"$f":"ROUND(SUM(F66:P66)-E66,0)","v":0}]
[67,null,"Revenue Credits",null,{"$f":"E60","v":-34307591.863684744},{"$f":"F60","v":-11079884.997053919},-9411681.2000807598,-3152365.3788380781,-76875.607810044967,-6550701.6871990133,-255210.50325306581,-8075.3701976793027,-16881.551718650586,-2351950.377670154,{"$f":"O60","v":-685262.16695352539},{"$f":"P60","v":-718703.02290985093},{"$f":"ROUND(SUM(F67:P67)-E67,0)","v":0}]
[68]
[69,null,"Total Target Revenue Requirements",null,{"$f":"SUM(E65:E67)","v":292304091.45794153},{"$f":"SUM(F65:F67)","v":97224375.227155626},79381417.958655864,26419046.572508238,555464.00012109301,55195203.663917482,2116862.3941758182,65433.668655276801,112835.92557618255,20053528.180222742,{"$f":"SUM(O65:O67)","v":5746859.9423981728},{"$f":"SUM(P65:P67)","v":5433063.924555121},{"$f":"ROUND(SUM(F69:P69)-E69,0)","v":0}]
[null,null,"Transmission Demand Summary"]
[null,null,{"$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$6","v":"12 Months Ended June 2015"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N"]
[null,null,null,null,{"$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,{"$f":"SUM(F83:P83)","v":228109770.28437406},76075393.878301755,69517765.709342018,20598310.432400025,358457.95257189282,35901456.873908736,1453956.2310804888,38361.613616304341,101021.28173891926,17334510.295183271,3363312.9785652761,3367223.0376653532]
[13]
[{"$f":"A84+1","v":14},null,"Operating Expenses"]
[{"$f":"A85+1","v":15},null,"Operation & Maintenance Expenses",null,{"$f":"SUM(F86:P86)","v":75428351.288525775},26020356.20562578,20458170.719242327,6711834.1170370318,123619.78118354912,13558074.214336116,530545.30941861193,16998.471319960339,25597.827385806842,5356911.5343627809,1415625.9838453776,1210617.1247684155,{"$f":"ROUND(SUM(F86:P86)-E86,0)","v":0}]
[16,null,"Depreciation Expense",null,{"$f":"SUM(F87:P87)","v":33478672.295977045},11089060.82892534,9080114.4079933148,3022286.6938010501,62276.176144351266,6359351.1165216304,241554.12634920308,7692.4740293794111,13734.682698264462,2319050.8646304542,658700.51210764376,624850.41277641547,0]
[17,null,"Amortization Expense",null,3802392.9299999918,1261139.3832478472,1030897.802636138,343065.58983540238,7233.2002390845255,721078.63061399513,27454.64045879753,875.79755619537173,1559.4139458201871,263535.68827280024,74694.608004349662,70858.175189560658,0]
[18,null,"Taxes Other Than Income",null,10630026.175015323,3518581.829474513,2894367.5419695009,963057.42905072228,19840.581732002407,2018666.8781146754,76867.898079730614,2315.2857346721121,4035.3086058100489,723087.68501728459,209989.99868396178,199215.73855245122,0]
[19,null,"Income Taxes - Federal",null,19166457.660127155,5917049.4689547382,7744963.8253032779,1793398.7560558259,28824.332401397853,1573901.7048127423,84937.486399344009,218.8695978579247,14419.288434989661,1779017.2196734496,40110.008548526435,189616.69994499721,0]
[20,null,"Income Taxes - State",null,2604403.2736816392,804028.75068254501,1052411.9531554542,243693.10563866541,3916.7480501136265,213867.10184818925,11541.593734189993,29.740743296368809,1959.3418184087004,241738.89369720939,5450.284002583282,25765.760310984027,0]
[21,null,"Income Taxes Deferred",null,10401633.197448175,3442982.8264601883,2832180.1860589525,942365.5182155415,19414.294019834117,1975294.5165213961,75216.34164584137,2265.5403253801414,3948.607394288154,707551.67911248328,205478.22794425499,194935.45975001768,0]
[22,null,"Investment Tax Credit Adj",null,-714482.94432022376,-236496.7558841373,-194541.03021795017,-64730.612712403126,-1333.5580759175962,-135681.98524920453,-5166.5726160484855,-155.61882364309022,-271.2278527306396,-48601.368396169462,-14114.195964084784,-13390.018527934437,0]
[23,null,"Misc Revenues & Expense",null,499.83587616998597,166.29475178236066,136.16801232562267,45.323082208169659,0.93391148390725365,93.221397400056432,3.6224152886298646,0.11535855732445074,0.20596925973745597,34.777155058835035,9.8033859489844133,9.3704368563581664,0]
[24]
[25,null,"Total Operating Expenses",null,{"$f":"SUM(E86:E94)","v":154797953.71233103},{"$f":"SUM(F86:F94)","v":51816868.8322386},44898701.574153349,13955015.920004044,263792.4896058992,26284645.398916941,1042954.4458849586,30240.675841655906,64983.448399917157,11342326.973525351,{"$f":"SUM(O86:O94)","v":2595945.2305585612},{"$f":"SUM(P86:P94)","v":2502478.7232017643},{"$f":"ROUND(SUM(F96:P96)-E96,0)","v":0}]
[26]
[27]
[28,null,"Rate Base :"]
[29,null,"Electric Plant In Service",null,{"$f":"SUM(F100:P100)","v":1876974613.9310391},652329390.87248373,508376652.1113202,165560143.14998639,2351216.4433845314,338189702.34557474,12790424.894139387,403931.06007953879,552551.40978762729,133998082.59724462,34937545.467178129,27484973.579859763,{"$f":"ROUND(SUM(F100:P100)-E100,0)","v":0}]
[30,null,"Plant Held For Future Use ",null,320548.70545814984,112332.38090381016,87195.991901242713,28344.905514500846,387.19363738667749,56377.155069469125,2183.4021629287113,68.902685437106399,91.707288004638727,23042.060586151121,5917.0437007133105,4607.9620085053966,0]
[31,null,"Electric Plant Acquisition Adj",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,"Nuclear Fuel",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,"Prepayments",null,1757798.0541669189,582231.25980912498,476751.50605962367,158685.19583246557,3269.8113079189002,333897.79975621082,12682.802039423817,403.89343284075017,721.1396649236425,121761.79094925954,34585.077574916366,32807.777740211153,0]
[34,null,"Fuel Stock",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,"Materials & Supplies",null,434024.31936601835,143760.84081629003,117716.45066606905,39181.539626456462,807.36101852576451,82443.921776715666,3131.5568416781025,99.726798462176987,178.05922102050579,30064.647253569783,8539.5274611270033,8100.6878861037758,0]
[36,null,"Misc Deferred Debits",null,11773612.417135308,3899745.5787842763,3193249.3259538729,1062862.7035055601,21900.974873276151,2236424.8680016911,84948.549818595784,2705.2508818181359,4830.1446763506028,815552.23619373981,231648.50923481371,219744.27521131263,0]
[37,null,"Cash Working Capital",null,3593145.5500385272,1201731.2961917785,1022739.3411706311,324498.29155305662,6701.2048299541475,626166.87768117106,24924.057460128184,751.73698634895732,1532.1414376719508,259540.32570197844,63115.446994880469,61444.830030927442,0]
[38,null,"Weatherization Loans",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,"Miscellaneous Rate Base",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40]
[41,null,"Total Rate Base Additions",null,{"$f":"SUM(E100:E110)","v":1894853742.9772041},{"$f":"SUM(F100:F110)","v":658269192.22898901},513274304.72707164,167173715.7860184,2384282.989051593,341525012.96786004,12918295.262462141,407960.57086444588,559904.60207559878,135248043.65792933,{"$f":"SUM(O100:O110)","v":35281351.072144575},{"$f":"SUM(P100:P110)","v":27811679.112736825},{"$f":"ROUND(SUM(F112:P112)-E112,0)","v":0}]
[42]
[43,null,"Rate Base Deductions :"]
[44,null,"Accum Provision For Depreciation",null,{"$f":"SUM(F115:P115)","v":-490670334.64806896},-162523565.44364554,-133080031.84308498,-44295257.898502894,-912732.49784827337,-93203963.194896296,-3540267.1576563008,-112742.48790089363,-201298.34589205854,-33988488.365198784,-9654050.7297103833,-9157936.6837325189,{"$f":"ROUND(SUM(F115:P115)-E115,0)","v":0}]
[45,null,"Accum Provision For Amortization",null,-26418006.912977159,-8750375.0374521259,-7165115.9353063228,-2384885.6498718807,-49142.1145188464,-5018157.7310445206,-190610.29874470126,-6070.1292707629318,-10838.034571577522,-1829962.4386144415,-519780.24416590703,-493069.29941607016,0]
[46,null,"Accum Deferred Income Taxes",null,-305188204.18395549,-101029654.75228862,-82716619.44373408,-27555169.36416401,-566860.08867751877,-58065307.574095622,-2200868.8197758384,-70231.643845176033,-125180.93841891213,-21146627.233480394,-6007323.1392081585,-5704361.1862672241,0]
[47,null,"Unamortized ITC",null,-14076.561064074107,-4659.9065794761509,-3815.2325473899077,-1270.9604707878568,-26.145890166904927,-2678.224277173817,-101.51320728935428,-3.2393880235259687,-5.7738682571298527,-975.37179606784912,-277.08320323271653,-263.10983620889232,0]
[48,null,"Customer Advance For Construction",null,-4740130.0280130953,-1850416.2456700522,-261677.84966139964,-83839.493392032382,-4537.6299990030084,-817386.06382285827,-17872.427500698483,-13665.618681797607,-35121.249646983582,-1655613.4496382698,0,0,0]
[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,-3160810.8167006425,-1055637.4972042895,-857639.79589762329,-284505.86350176571,-5584.6096472061199,-594036.40594031068,-22623.151828768609,-719.56319732171642,-1240.5660164995988,-220130.07326751659,-61639.566221022789,-57053.723978317852,0]
[51]
[52,null,"Total Rate Base Deductions",null,{"$f":"SUM(E115:E121)","v":-830191563.15077949},{"$f":"SUM(F115:F121)","v":-275214308.88284016},-224084900.10023183,-74604929.22990337,-1538883.0865810146,-157701529.19407678,-5972343.3687135968,-203432.68228397548,-373684.90841428848,-58841796.931995481,{"$f":"SUM(O115:O121)","v":-16243070.762508703},{"$f":"SUM(P115:P121)","v":-15412684.003230341},{"$f":"ROUND(SUM(F123:P123)-E123,0)","v":0}]
[53]
[54,null,"Total Rate Base",null,{"$f":"E112+E123","v":1064662179.8264246},{"$f":"F112+F123","v":383054883.34614885},289189404.62683982,92568786.556115031,845399.90247057844,183823483.77378327,6945951.8937485442,204527.8885804704,186219.6936613103,76406246.72593385,{"$f":"O112+O123","v":19038280.30963587},{"$f":"P112+P123","v":12398995.109506484},{"$f":"ROUND(SUM(F125:P125)-E125,0)","v":0}]
[55]
[null,null,"Calculated Return On Rate Base",null,null,{"$f":"'Class Summary'!F60","v":6.3329110528899987E-2},{"$f":"'Class Summary'!G60","v":8.5131279850851643E-2},{"$f":"'Class Summary'!H60","v":7.1766032153493003E-2},{"$f":"'Class Summary'!I60","v":0.11197713968187749},{"$f":"'Class Summary'!J60","v":5.231546741234884E-2},{"$f":"'Class Summary'!K60","v":5.9171412569879372E-2},{"$f":"'Class Summary'!L60","v":3.9705772308177394E-2},{"$f":"'Class Summary'!M60","v":0.19352321245113005},{"$f":"'Class Summary'!N60","v":7.8425306547927176E-2},{"$f":"'Class Summary'!O60","v":4.0306568425632759E-2},{"$f":"'Class Summary'!P60","v":6.974309666438834E-2}]
[{"$f":"A126+1","v":56}]
[57,null,"Return On Rate Base",{"$f":"ActualROR","v":6.9331348082225699E-2},{"$f":"$D$58*E125","v":73814464.179527014},{"$f":"$D$58*F125","v":26557711.451868206},20049891.273875043,{"$f":"$D$58*H125","v":6417918.7622712664},58612.714906867332,12744729.939207535,481572.2085078751,14180.194235695268,12910.862400997743,5297348.0874121375,{"$f":"$D$58*O125","v":1319949.6390343481},{"$f":"$D$58*P125","v":859639.04580700817},{"$f":"ROUND(SUM(F129:P129)-E129,0)","v":0}]
[58,null,"Total Operating Expenses",null,{"$f":"E96","v":154797953.71233103},{"$f":"F96","v":51816868.8322386},44898701.574153349,{"$f":"H96","v":13955015.920004044},263792.4896058992,26284645.398916941,1042954.4458849586,30240.675841655906,64983.448399917157,11342326.973525351,{"$f":"O96","v":2595945.2305585612},{"$f":"P96","v":2502478.7232017643},{"$f":"ROUND(SUM(F130:P130)-E130,0)","v":0}]
[59,null,"Revenue Credits",null,{"$f":"SUM(F131:P131)","v":-20228447.070495926},-7025306.4811016647,-5532800.6233346192,-1796279.9798358046,-26957.982236800872,-3571985.8320681341,-138522.2416063252,-4334.1438208328973,-6422.5731129492069,-1450005.0603441568,-372846.16629703558,-302985.98673760169,{"$f":"ROUND(SUM(F131:P131)-E131,0)","v":0}]
[60]
[61,null,"Total Revenue Requirements",null,{"$f":"E129+E130+E131","v":208383970.82136211},{"$f":"F129+F130+F131","v":71349273.803005144},59415792.224693775,18576654.702439506,295447.22227596567,35457389.506056339,1386004.4127865087,40086.726256518275,71471.737687965695,15189670.000593331,{"$f":"O129+O130+O131","v":3543048.7032958735},{"$f":"P129+P130+P131","v":3059131.782271171},{"$f":"ROUND(SUM(F133:P133)-E133,0)","v":0}]
[62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(F134:P134)-E134,0)","v":0}]
[63]
[64,null,"Return On Rate Base @ Target ROR",{"$f":"TargetROR","v":7.7163338949613164E-2},{"$f":"$D136*E125","v":82152888.648780406},{"$f":"$D136*F125","v":29557793.799943414},22314820.049857669,{"$f":"$D136*H125","v":7142916.653183898},65233.879222307158,14184433.785335153,535972.84030502639,15782.054791183553,14369.333341080817,5895761.1139810048,{"$f":"$D136*O125","v":1469057.2765501789},{"$f":"$D136*P125","v":956747.86226944486},{"$f":"ROUND(SUM(F136:P136)-E136,0)","v":0}]
[65,null,"Total Operating Expenses Adjusted for Taxes",null,{"$f":"SUM(F137:P137)","v":160233180.47736415},{"$f":"F130+((F136-(F127*F125))*(1/NetToGross))-(F136-(F127*F125))","v":55074700.814174309},43482121.207309186,14262168.67347597,245698.83192360244,29092683.023569163,1119782.9139361125,34950.50151629161,51662.302488585083,11283049.483266212,3027322.9722147901,2559039.7534899521,{"$f":"ROUND(SUM(F137:P137)-E137,0)","v":0}]
[66,null,"Revenue Credits",null,{"$f":"E131","v":-20228447.070495926},{"$f":"F131","v":-7025306.4811016647},-5532800.6233346192,{"$f":"H131","v":-1796279.9798358046},-26957.982236800872,-3571985.8320681341,-138522.2416063252,-4334.1438208328973,-6422.5731129492069,-1450005.0603441568,{"$f":"O131","v":-372846.16629703558},{"$f":"P131","v":-302985.98673760169},{"$f":"ROUND(SUM(F138:P138)-E138,0)","v":0}]
[67]
[68,null,"Total Target Revenue Requirements",null,{"$f":"SUM(E136:E138)","v":222157622.05564862},{"$f":"SUM(F136:F138)","v":77607188.133016065},60264140.633832239,{"$f":"SUM(H136:H138)","v":19608805.346824061},283974.72890910873,39705130.97683619,1517233.5126348138,46398.412486642264,59609.062716716697,15728805.536903061,{"$f":"SUM(O136:O138)","v":4123534.0824679337},{"$f":"SUM(P136:P138)","v":3212801.6290217955},{"$f":"ROUND(SUM(F140:P140)-E140,0)","v":0}]
[null,null,"Transmission Energy Summary"]
[null,null,{"$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$6","v":"12 Months Ended June 2015"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","Q"]
[null,null,null,null,{"$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,{"$f":"SUM(F154:P154)","v":79182753.884672657},21731842.795129523,24248618.559596553,7852186.0445687473,422834.71025548805,15027682.738683827,619876.42315254279,16445.439105501078,129952.84855777549,5267749.0723948814,1399797.1150752527,2465768.1381525779]
[13]
[{"$f":"A155+1","v":14},null,"Operating Expenses"]
[{"$f":"A156+1","v":15},null,"Operation & Maintenance Expenses",null,{"$f":"SUM(F157:P157)","v":28566573.212161776},8577312.6053695064,7780277.9018055135,2704388.8808842907,93598.388818717562,5897899.7578653926,232004.55147603658,7559.372840660817,18715.794504831567,1863278.1809724844,619390.57164234284,772147.20598199801,{"$f":"ROUND(SUM(F157:P157)-E157,0)","v":0}]
[16,null,"Depreciation Expense",null,11159557.431992352,3696353.6096417801,3026704.8026644387,1007428.8979336836,20758.725381450422,2119783.7055072105,80518.042116401048,2564.1580097931374,4578.2275660881542,773016.95487681811,219566.83736921466,208283.47092547189,0]
[17,null,"Amortization Expense",null,1267464.3099999973,420373.64636625431,343632.74103955866,114355.97632593389,2411.2956733771853,240363.22666054938,9151.6978453234624,291.9380087874797,519.84831070916107,87844.43019457678,24898.602658695767,23620.90691623091,0]
[18,null,"Taxes Other Than Income",null,3543342.0583384405,1172860.6098248374,964789.18065650016,321019.14301690739,6613.5272440008011,672888.95937155839,25622.632693243537,771.76191155737058,1345.1028686033494,241029.22833909484,69996.666227987254,66405.246184150397,0]
[19,null,"Income Taxes - Federal",null,6295597.2480815956,1141464.8589193886,2612039.6134632234,726904.55678346183,80458.6355520816,877554.26752015343,46491.685013464514,351.12111598854386,31091.079389654544,441850.61103449331,34497.867338936587,302892.95195075031,0]
[20,null,"Income Taxes - State",null,855467.10682980029,155106.11653329816,354932.80192520539,98774.256615992243,10932.992290157448,119245.05026911787,6317.4478453541924,47.711528137080279,4224.7613189976846,60040.159650911373,4687.6872203397725,41158.12163228896,0]
[21,null,"Income Taxes Deferred",null,3467211.0658160574,1147660.9421533952,944060.06201965059,314121.83940518042,6471.4313399447001,658431.50550713181,25072.113881947116,755.18010846004677,1316.2024647627172,235850.55970416102,68492.742648084997,64978.486583339167,0]
[22,null,"Investment Tax Credit Adj",null,-238160.98144007457,-78832.251961379108,-64847.01007265006,-21576.870904134375,-444.51935863919874,-45227.328416401513,-1722.1908720161618,-51.872941214363408,-90.409284243546523,-16200.456132056488,-4704.7319880282612,-4463.3395093114796,0]
[23,null,"Misc Revenues & Expense",null,166.61195872332871,55.431583927453559,45.389337441874233,15.107694069389888,0.31130382796908462,31.073799133352146,1.2074717628766218,3.8452852441483588E-2,6.8656419912485334E-2,11.59238501961168,3.2677953163281384,3.1234789521193891,0]
[24]
[25,null,"Total Operating Expenses",null,{"$f":"SUM(E157:E165)","v":54917218.063738666},{"$f":"SUM(F157:F165)","v":16232355.568431009},15961635.48283888,5265431.787755386,220800.78824491848,10540970.218083847,423457.18747151725,12289.409035022552,61700.675795823539,3686721.2610255033,{"$f":"SUM(O157:O165)","v":1036829.5109128898},{"$f":"SUM(P157:P165)","v":1475026.1741438704},{"$f":"ROUND(SUM(F167:P167)-E167,0)","v":0}]
[26]
[27]
[28,null,"Rate Base :"]
[29,null,"Electric Plant In Service",null,{"$f":"SUM(F171:P171)","v":625658204.64367962},176611903.85728481,170389738.45828125,60365053.190269165,2304118.6549008447,137190732.80636042,5266486.6272515114,171104.95784506097,474158.23084343213,39358079.473448738,14302317.893504288,19224510.493689962,{"$f":"ROUND(SUM(F171:P171)-E171,0)","v":0}]
[30,null,"Plant Held For Future Use ",null,106849.56848604993,29862.473980093637,29238.174210097932,10409.829847902425,411.37280265589612,23334.338728748316,914.04264982210805,29.737789638347689,84.412335044218523,6695.0926544877866,2465.6083520173433,3404.4851355419205,0]
[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,585932.68472230644,194077.08660304165,158917.1686865412,52895.065277488524,1089.9371026396332,111299.26658540359,4227.6006798079388,134.63114428025006,240.3798883078808,40587.263649753171,11528.359191638787,10935.925913403717,0]
[34,null,"Fuel Stock",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,"Materials & Supplies",null,144674.7731220061,47920.280272096679,39238.816888689682,13060.51320881882,269.12033950858813,27481.307258905217,1043.8522805593673,33.242266154058996,59.353073673501925,10021.549084523262,2846.5091537090011,2700.2292953679253,0]
[36,null,"Misc Deferred Debits",null,3924537.4723784351,1299915.1929280921,1064416.4419846244,354287.56783518672,7300.3249577587176,745474.9560005638,28316.183272865263,901.75029393937871,1610.0482254502008,271850.74539791333,77216.169744937913,73248.091737104231,0]
[37,null,"Cash Working Capital",null,1252123.0324292043,383524.07205520081,357235.98395682743,118230.68843998585,4412.5697001748031,237901.68466900545,9551.099707219626,286.80571470731041,1167.2923789711997,84971.12486367533,23851.017137471572,30990.693805965228,0]
[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,{"$f":"SUM(E171:E181)","v":631672322.17481768},{"$f":"SUM(F171:F181)","v":178567202.96312335},172038785.04400802,60913936.854878552,2317601.9798035822,138336224.35960308,5310539.4058417864,172491.1250537803,477319.71674487914,39772205.249099091,{"$f":"SUM(O171:O181)","v":14420225.557084063},{"$f":"SUM(P171:P181)","v":19345789.919577345},{"$f":"ROUND(SUM(F183:P183)-E183,0)","v":0}]
[42]
[43,null,"Rate Base Deductions :"]
[44,null,"Accum Provision For Depreciation",null,{"$f":"SUM(F186:P186)","v":-163556778.21602294},-54174521.814548515,-44360010.614361659,-14765085.966167629,-304244.16594942444,-31067987.731632095,-1180089.0525521,-37580.829300297868,-67099.44863068618,-11329496.121732926,-3218016.9099034602,-3052645.561244173,{"$f":"ROUND(SUM(F186:P186)-E186,0)","v":0}]
[45,null,"Accum Provision For Amortization",null,-8806002.3043257184,-2916791.679150709,-2388371.9784354409,-794961.88329062704,-16380.704839615466,-1672719.2436815067,-63536.766248233755,-2023.3764235876438,-3612.6781905258408,-609987.47953814722,-173260.08138863568,-164356.43313869007,0]
[46,null,"Accum Deferred Income Taxes",null,-101729401.39465186,-33676551.584096208,-27572206.481244694,-9185056.4547213372,-188953.36289250627,-19355102.524698544,-733622.93992527935,-23410.547948392013,-41726.979472970714,-7048875.7444934649,-2002441.0464027193,-1901453.7287557409,0]
[47,null,"Unamortized ITC",null,-4692.1870213580351,-1553.3021931587168,-1271.7441824633026,-423.6534902626189,-8.7152967223016429,-892.74142572460573,-33.83773576311809,-1.0797960078419895,-1.9246227523766177,-325.12393202261637,-92.361067744238852,-87.703278736297435,0]
[48,null,"Customer Advance For Construction",null,-1580043.3426710316,-616805.41522335063,-87225.949887133203,-27946.497797344124,-1512.5433330010026,-272462.02127428609,-5957.47583356616,-4555.2062272658686,-11707.083215661192,-551871.1498794232,0,0,0]
[49,null,"Customer Service Deposits",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,"Misc Rate Base Deductions",null,-1053603.6055668809,-341180.20707106439,-286123.84266471857,-96192.16191489654,-2259.9199062881312,-204421.5786137938,-7803.8685862714756,-249.40830348272493,-489.50366672346843,-71985.855646980199,-21242.593654962555,-21654.665537698977,0]
[51]
[52,null,"Total Rate Base Deductions",null,{"$f":"SUM(E186:E192)","v":-276730521.05025983},{"$f":"SUM(F186:F192)","v":-91727404.002283007},-74695210.610776111,-24869666.617382098,-513359.41221755766,-52573585.841325946,-1991043.9408812141,-67820.447999033961,-124637.61779931978,-19612541.47522296,{"$f":"SUM(O186:O192)","v":-5415052.9924175218},{"$f":"SUM(P186:P192)","v":-5140198.0919550397},{"$f":"ROUND(SUM(F194:P194)-E194,0)","v":0}]
[53]
[54,null,"Total Rate Base",null,{"$f":"E183+E194","v":354941801.12455785},{"$f":"F183+F194","v":86839798.960840344},97343574.433231905,36044270.237496451,1804242.5675860245,85762638.518277138,3319495.4649605723,104670.67705474634,352682.09894555935,20159663.773876131,{"$f":"O183+O194","v":9005172.5646665413},{"$f":"P183+P194","v":14205591.827622306},{"$f":"ROUND(SUM(F196:P196)-E196,0)","v":0}]
[55]
[null,null,"Calculated Return On Rate Base",null,null,{"$f":"'Class Summary'!F60","v":6.3329110528899987E-2},{"$f":"'Class Summary'!G60","v":8.5131279850851643E-2},{"$f":"'Class Summary'!H60","v":7.1766032153493003E-2},{"$f":"'Class Summary'!I60","v":0.11197713968187749},{"$f":"'Class Summary'!J60","v":5.231546741234884E-2},{"$f":"'Class Summary'!K60","v":5.9171412569879372E-2},{"$f":"'Class Summary'!L60","v":3.9705772308177394E-2},{"$f":"'Class Summary'!M60","v":0.19352321245113005},{"$f":"'Class Summary'!N60","v":7.8425306547927176E-2},{"$f":"'Class Summary'!O60","v":4.0306568425632759E-2},{"$f":"'Class Summary'!P60","v":6.974309666438834E-2}]
[{"$f":"A197+1","v":56}]
[57,null,"Return On Rate Base",{"$f":"ActualROR","v":6.9331348082225699E-2},{"$f":"$D$58*E196","v":24608593.562698849},{"$f":"$D$58*F196","v":6020720.3291445235},6748961.242598447,{"$f":"$D$58*H196","v":2498997.8462056746},125090.5694780753,5946039.3435607692,230145.09553855108,7256.9591448848532,24451.925364364542,1397696.6663272418,{"$f":"$D$58*O196","v":624340.75362140511},{"$f":"$D$58*P196","v":984892.83171490277},{"$f":"ROUND(SUM(F200:P200)-E200,0)","v":0}]
[58,null,"Total Operating Expenses",null,{"$f":"E167","v":54917218.063738666},{"$f":"F167","v":16232355.568431009},15961635.48283888,{"$f":"H167","v":5265431.787755386},220800.78824491848,10540970.218083847,423457.18747151725,12289.409035022552,61700.675795823539,3686721.2610255033,{"$f":"O167","v":1036829.5109128898},{"$f":"P167","v":1475026.1741438704},{"$f":"ROUND(SUM(F201:P201)-E201,0)","v":0}]
[59,null,"Revenue Credits",null,{"$f":"SUM(F202:P202)","v":-14079144.793188816},-4054578.5159522546,-3878880.5767461406,-1356085.3990022738,-49917.625573244091,-2978715.8551308787,-116688.26164674062,-3741.2263768464063,-10458.978605701379,-901945.3173259974,-312416.00065648986,-415717.0361722493,{"$f":"ROUND(SUM(F202:P202)-E202,0)","v":0}]
[60]
[61,null,"Total Revenue Requirements",null,{"$f":"E200+E201+E202","v":65446666.833248697},{"$f":"F200+F201+F202","v":18198497.381623276},18831716.148691189,6408344.2349587874,295973.73214974965,13508293.706513738,536914.02136332775,15805.141803060997,75693.622554486705,4182472.6100267479,{"$f":"O200+O201+O202","v":1348754.2638778053},{"$f":"P200+P201+P202","v":2044201.969686524},{"$f":"ROUND(SUM(F204:P204)-E204,0)","v":0}]
[62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(F205:P205)-E205,0)","v":0}]
[63]
[64,null,"Return On Rate Base @ Target ROR",{"$f":"TargetROR","v":7.7163338949613164E-2},{"$f":"$D207*E196","v":27388494.507560443},{"$f":"$D207*F196","v":6700848.8415315887},7511355.2285583718,{"$f":"$D207*H196","v":2781296.2415273925},139221.38078996073,6617731.5451989686,256143.35370445639,8076.7389316608887,27214.128342397205,1555586.9688938416,{"$f":"$D207*O196","v":694869.18290712161},{"$f":"$D207*P196","v":1096150.8971746748},{"$f":"ROUND(SUM(F207:P207)-E207,0)","v":0}]
[65,null,"Total Operating Expenses Adjusted for Taxes",null,{"$f":"SUM(F208:P208)","v":56837119.68792139},{"$f":"F201+((F207-(F198*F196))*(1/NetToGross))-(F207-(F198*F196))","v":16970916.768560238},15484802.673011407,5385030.3831590526,182185.51599526757,11851056.997013213,460173.78948328842,14699.743613820036,36471.713122770045,3671080.9917518413,1240872.6776796044,1539828.4345309027,{"$f":"ROUND(SUM(F208:P208)-E208,0)","v":0}]
[66,null,"Revenue Credits",null,{"$f":"E202","v":-14079144.793188816},{"$f":"F202","v":-4054578.5159522546},-3878880.5767461406,{"$f":"H202","v":-1356085.3990022738},-49917.625573244091,-2978715.8551308787,-116688.26164674062,-3741.2263768464063,-10458.978605701379,-901945.3173259974,{"$f":"O202","v":-312416.00065648986},{"$f":"P202","v":-415717.0361722493},{"$f":"ROUND(SUM(F209:P209)-E209,0)","v":0}]
[67]
[68,null,"Total Target Revenue Requirements",null,{"$f":"SUM(E207:E209)","v":70146469.402293026},{"$f":"SUM(F207:F209)","v":19617187.094139572},19117277.32482364,6810241.2256841715,271489.27121198422,15490072.687081302,599628.88154100417,19035.256168634518,53226.862859465873,4324722.6433196859,{"$f":"SUM(O207:O209)","v":1623325.8599302364},{"$f":"SUM(P207:P209)","v":2220262.2955333283},{"$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$6","v":"12 Months Ended June 2015"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N"]
[null,null,null,null,{"$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":99747053.268910974},{"$f":"Distribution!$I$17","v":54857159.249101892},{"$f":"Distribution!J17","v":23423646.933105633},{"$f":"Distribution!K17","v":7075889.150136862},{"$f":"Distribution!L17","v":2791637.4556733556},{"$f":"Distribution!M17","v":883202.41353498003},{"$f":"Distribution!N17","v":1028165.9460666375},{"$f":"Distribution!O17","v":56915.249043306125},{"$f":"Distribution!P17","v":22829.43704736685},{"$f":"Distribution!Q17","v":9434516.7763290443},{"$f":"Distribution!R17","v":81464.559235305365},{"$f":"Distribution!S17","v":91626.099636599203},{"$f":"ROUND(SUM(F15:P15)-E15,0)","v":0}]
[{"$f":"ROW()","v":16},null,"Depreciation Expense",null,{"$f":"'Function Summary'!$H16","v":49907130.014384657},{"$f":"Distribution!$I$18","v":30100143.218466561},{"$f":"Distribution!J18","v":10197761.696056364},{"$f":"Distribution!K18","v":2850244.5015311418},{"$f":"Distribution!L18","v":1439703.981071492},{"$f":"Distribution!M18","v":117530.9563824545},{"$f":"Distribution!N18","v":524887.76878726063},{"$f":"Distribution!O18","v":27618.576165795126},{"$f":"Distribution!P18","v":15915.817863558594},{"$f":"Distribution!Q18","v":4617330.4999988163},{"$f":"Distribution!R18","v":7996.4990306099307},{"$f":"Distribution!S18","v":7996.4990306099307},0]
[{"$f":"ROW()","v":17},null,"Amortization Expense",null,{"$f":"'Function Summary'!$H17","v":4789671.3677862296},{"$f":"Distribution!$I$19","v":2740323.2286982527},{"$f":"Distribution!J19","v":1129793.1119399809},{"$f":"Distribution!K19","v":330681.85056384112},{"$f":"Distribution!L19","v":70650.75008800588},{"$f":"Distribution!M19","v":13200.667195489008},{"$f":"Distribution!N19","v":54466.301225489864},{"$f":"Distribution!O19","v":2307.300715237152},{"$f":"Distribution!P19","v":1384.5267373603206},{"$f":"Distribution!Q19","v":444575.64592081477},{"$f":"Distribution!R19","v":1161.0838123745802},{"$f":"Distribution!S19","v":1126.9008893831606},0]
[{"$f":"ROW()","v":18},null,"Taxes Other Than Income",null,{"$f":"'Function Summary'!$H18","v":16099579.747460937},{"$f":"Distribution!$I$20","v":9299079.8955652397},{"$f":"Distribution!J20","v":3817807.1483451868},{"$f":"Distribution!K20","v":1108176.4493689444},{"$f":"Distribution!L20","v":179584.0391240101},{"$f":"Distribution!M20","v":7536.9012143673108},{"$f":"Distribution!N20","v":186981.92569599801},{"$f":"Distribution!O20","v":7883.3659105931129},{"$f":"Distribution!P20","v":4592.9483220731308},{"$f":"Distribution!Q20","v":1486361.9398785047},{"$f":"Distribution!R20","v":771.91414211473091},{"$f":"Distribution!S20","v":803.21989390621559},0]
[{"$f":"ROW()","v":19},null,"Income Taxes - Federal",null,{"$f":"'Function Summary'!$H19","v":45160154.246382907},{"$f":"Distribution!$I$21","v":22761685.520727612},{"$f":"Distribution!J21","v":13127639.812990464},{"$f":"Distribution!K21","v":3054569.2834445783},{"$f":"Distribution!L21","v":991203.09879897255},{"$f":"Distribution!M21","v":34560.175130634554},{"$f":"Distribution!N21","v":406197.54698268505},{"$f":"Distribution!O21","v":10494.379437785528},{"$f":"Distribution!P21","v":41401.806269607157},{"$f":"Distribution!Q21","v":4727143.39636607},{"$f":"Distribution!R21","v":2034.6310775168247},{"$f":"Distribution!S21","v":3224.5951569360786},0]
[{"$f":"ROW()","v":20},null,"Income Taxes - State",null,{"$f":"'Function Summary'!$H20","v":6136514.9285737686},{"$f":"Distribution!$I$22","v":3092935.0293048206},{"$f":"Distribution!J22","v":1783828.2227702467},{"$f":"Distribution!K22","v":415065.23440897872},{"$f":"Distribution!L22","v":134688.03892572314},{"$f":"Distribution!M22","v":4696.1538144048636},{"$f":"Distribution!N22","v":55195.500383148967},{"$f":"Distribution!O22","v":1426.011871765176},{"$f":"Distribution!P22","v":5625.8178583106319},{"$f":"Distribution!Q22","v":642340.27773792972},{"$f":"Distribution!R22","v":276.47257166581022},{"$f":"Distribution!S22","v":438.16892677530751},0]
[{"$f":"ROW()","v":21},null,"Income Taxes Deferred",null,{"$f":"'Function Summary'!$H21","v":-4071437.1154162362},{"$f":"Distribution!$I$23","v":-2351652.6281995811},{"$f":"Distribution!J23","v":-965488.66287801228},{"$f":"Distribution!K23","v":-280247.73299454991},{"$f":"Distribution!L23","v":-45415.168202832632},{"$f":"Distribution!M23","v":-1906.0136861175051},{"$f":"Distribution!N23","v":-47286.026351759268},{"$f":"Distribution!O23","v":-1993.6314528867042},{"$f":"Distribution!P23","v":-1161.5148072810061},{"$f":"Distribution!Q23","v":-375887.39978866978},{"$f":"Distribution!R23","v":-195.21005749334859},{"$f":"Distribution!S23","v":-203.12699705134924},0]
[{"$f":"ROW()","v":22},null,"Investment Tax Credit Adj",null,{"$f":"'Function Summary'!$H22","v":-1077206.2818903516},{"$f":"Distribution!$I$24","v":-622191.84826131479},{"$f":"Distribution!J24","v":-255445.54005466614},{"$f":"Distribution!K24","v":-74146.943673572328},{"$f":"Distribution!L24","v":-12015.782902788824},{"$f":"Distribution!M24","v":-504.28628954640266},{"$f":"Distribution!N24","v":-12510.767865940703},{"$f":"Distribution!O24","v":-527.46788515833316},{"$f":"Distribution!P24","v":-307.30943680161619},{"$f":"Distribution!Q24","v":-99450.944926209428},{"$f":"Distribution!R24","v":-51.647979388848782},{"$f":"Distribution!S24","v":-53.742614964315017},0]
[{"$f":"ROW()","v":23},null,"Misc Revenues & Expense",null,{"$f":"'Function Summary'!$H23","v":-53483.398883668393},{"$f":"Distribution!$I$25","v":-17793.857875883867},{"$f":"Distribution!J25","v":-14570.238883634704},{"$f":"Distribution!K25","v":-4849.6568572690003},{"$f":"Distribution!L25","v":-99.930322726301341},{"$f":"Distribution!M25","v":-9974.8685905543061},{"$f":"Distribution!N25","v":-387.60539417183071},{"$f":"Distribution!O25","v":-12.343587225679428},{"$f":"Distribution!P25","v":-22.039106437741811},{"$f":"Distribution!Q25","v":-3721.2223946452064},{"$f":"Distribution!R25","v":-1048.981127840794},{"$f":"Distribution!S25","v":-1002.6547432789603},0]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25},null,"Total Operating Expenses",null,{"$f":"SUM(E15:E23)","v":216637976.77730921},{"$f":"SUM(F15:F23)","v":119859687.8075276},52244972.483391561,14475382.135928955,5549936.4822532125,1048342.0987061121,2195710.5895293481,104111.44021921151,90259.49074775631,20873208.969121654,92409.32070486428,103955.95917891528,{"$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":2832968809.6021347},{"$f":"Distribution!$I$33","v":1626113042.0039279},{"$f":"Distribution!J33","v":667599131.35389864},{"$f":"Distribution!K33","v":195166665.57375962},{"$f":"Distribution!L33","v":42007225.479204208},{"$f":"Distribution!M33","v":3603463.4264635532},{"$f":"Distribution!N33","v":32314730.317081731},{"$f":"Distribution!O33","v":1369906.7987726443},{"$f":"Distribution!P33","v":815938.31570617936},{"$f":"Distribution!Q33","v":263488365.87011865},{"$f":"Distribution!R33","v":245170.23160083618},{"$f":"Distribution!S33","v":245170.23160083618},{"$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$34","v":1994930.8268346228},{"$f":"Distribution!J34","v":1289954.1944979895},{"$f":"Distribution!K34","v":409183.74965275545},{"$f":"Distribution!L34","v":2894.6682674605108},{"$f":"Distribution!M34","v":0},{"$f":"Distribution!N34","v":55913.754807864061},{"$f":"Distribution!O34","v":873.26997142836478},{"$f":"Distribution!P34","v":666.15933077251441},{"$f":"Distribution!Q34","v":385699.40894479788},{"$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":2120801.3498383425},{"$f":"Distribution!$I$37","v":1217331.6990934319},{"$f":"Distribution!J37","v":499774.34771867329},{"$f":"Distribution!K37","v":146104.58342829678},{"$f":"Distribution!L37","v":31447.215443142017},{"$f":"Distribution!M37","v":2697.604743488258},{"$f":"Distribution!N37","v":24191.273636279042},{"$f":"Distribution!O37","v":1025.5320066152688},{"$f":"Distribution!P37","v":610.82320266615079},{"$f":"Distribution!Q37","v":197251.19461605581},{"$f":"Distribution!R37","v":183.53797484704953},{"$f":"Distribution!S37","v":183.53797484704953},0]
[{"$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":10647674.302853074},{"$f":"Distribution!$I$39","v":6111723.5008708434},{"$f":"Distribution!J39","v":2509162.1522378316},{"$f":"Distribution!K39","v":733531.2280035608},{"$f":"Distribution!L39","v":157883.57914603868},{"$f":"Distribution!M39","v":13543.567722023517},{"$f":"Distribution!N39","v":121454.46940135596},{"$f":"Distribution!O39","v":5148.7758598527325},{"$f":"Distribution!P39","v":3066.6929361915686},{"$f":"Distribution!Q39","v":990317.39878916065},{"$f":"Distribution!R39","v":921.46894310755943},{"$f":"Distribution!S39","v":921.46894310755943},0]
[{"$f":"ROW()","v":36},null,"Misc Deferred Debits",null,{"$f":"'Function Summary'!$H36","v":30267348.892346803},{"$f":"Distribution!$I$40","v":17373340.156060711},{"$f":"Distribution!J40","v":7132607.9413327286},{"$f":"Distribution!K40","v":2085154.4637748983},{"$f":"Distribution!L40","v":448803.86443686875},{"$f":"Distribution!M40","v":38499.288936718433},{"$f":"Distribution!N40","v":345249.55359694629},{"$f":"Distribution!O40","v":14636.040780933527},{"$f":"Distribution!P40","v":8717.4590812318602},{"$f":"Distribution!Q40","v":2815101.3423918476},{"$f":"Distribution!R40","v":2619.3909769596589},{"$f":"Distribution!S40","v":2619.3909769596589},0]
[{"$f":"ROW()","v":37},null,"Cash Working Capital",null,{"$f":"'Function Summary'!$H37","v":5507533.5469772788},{"$f":"Distribution!$I$41","v":2997589.0843337532},{"$f":"Distribution!J41","v":1340934.0233400748},{"$f":"Distribution!K41","v":387363.6432722304},{"$f":"Distribution!L41","v":144616.88170514547},{"$f":"Distribution!M41","v":39747.599088345931},{"$f":"Distribution!N41","v":56010.490930275337},{"$f":"Distribution!O41","v":2836.7105496129598},{"$f":"Distribution!P41","v":1854.0691163572858},{"$f":"Distribution!Q41","v":528817.87187965459},{"$f":"Distribution!R41","v":3646.006695797204},{"$f":"Distribution!S41","v":4117.1660660317621},0]
[{"$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":2885652283.7264576},1655807957.2711213,680371564.01302588,198928003.24189132,42792871.688202858,3697951.4869541293,32917549.859454449,1394427.1279410874,830853.51937339862,268405553.08674017,252540.63619154764,253011.7955617822,{"$f":"ROUND(SUM(F41:P41)-E41,0)","v":0}]
[{"$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":-888908455.16862869},{"$f":"Distribution!$I$48","v":-504449105.63652349},{"$f":"Distribution!J48","v":-207732754.58520856},{"$f":"Distribution!K48","v":-61615695.024824016},{"$f":"Distribution!L48","v":-20440038.583335541},{"$f":"Distribution!M48","v":-1236790.3799478435},{"$f":"Distribution!N48","v":-9799903.1602911316},{"$f":"Distribution!O48","v":-405655.49446573807},{"$f":"Distribution!P48","v":-227073.0168619726},{"$f":"Distribution!Q48","v":-82833143.318538323},{"$f":"Distribution!R48","v":-84147.984316045564},{"$f":"Distribution!S48","v":-84147.984316045564},{"$f":"ROUND(SUM(F44:P44)-E44,0)","v":0}]
[{"$f":"ROW()","v":45},null,"Accum Provision For Amortization",null,{"$f":"'Function Summary'!$H45","v":-33761145.717673019},{"$f":"Distribution!$I$49","v":-19378765.900431253},{"$f":"Distribution!J49","v":-7955933.5345440293},{"$f":"Distribution!K49","v":-2325846.3747765119},{"$f":"Distribution!L49","v":-500609.83932884724},{"$f":"Distribution!M49","v":-42943.308594430666},{"$f":"Distribution!N49","v":-385102.12868016755},{"$f":"Distribution!O49","v":-16325.496735521618},{"$f":"Distribution!P49","v":-9723.725965432619},{"$f":"Distribution!Q49","v":-3140051.9077024134},{"$f":"Distribution!R49","v":-2921.750457208153},{"$f":"Distribution!S49","v":-2921.750457208153},0]
[{"$f":"ROW()","v":46},null,"Accum Deferred Income Taxes",null,{"$f":"'Function Summary'!$H46","v":-465017127.48261291},{"$f":"Distribution!$I$50","v":-268132848.61176878},{"$f":"Distribution!J50","v":-110022969.83890814},{"$f":"Distribution!K50","v":-32000621.63039105},{"$f":"Distribution!L50","v":-5190766.9436097676},{"$f":"Distribution!M50","v":-573716.24673506501},{"$f":"Distribution!N50","v":-5376370.8772924403},{"$f":"Distribution!O50","v":-231069.14275732992},{"$f":"Distribution!P50","v":-140664.9148121654},{"$f":"Distribution!Q50","v":-43270152.704547949},{"$f":"Distribution!R50","v":-38973.285895121997},{"$f":"Distribution!S50","v":-38973.285895121997},0]
[{"$f":"ROW()","v":47},null,"Unamortized ITC",null,{"$f":"'Function Summary'!$H47","v":-21222.843912755045},{"$f":"Distribution!$I$51","v":-12241.017410631361},{"$f":"Distribution!J51","v":-5021.8297950630722},{"$f":"Distribution!K51","v":-1460.1840330248183},{"$f":"Distribution!L51","v":-233.5881849142724},{"$f":"Distribution!M51","v":-25.815998419976989},{"$f":"Distribution!N51","v":-245.59504277486405},{"$f":"Distribution!O51","v":-10.529643724785906},{"$f":"Distribution!P51","v":-6.4357539457387629},{"$f":"Distribution!Q51","v":-1974.3407446936137},{"$f":"Distribution!R51","v":-1.7536527812718641},{"$f":"Distribution!S51","v":-1.7536527812718641},0]
[{"$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},{"$f":"Distribution!O52","v":-10392.459117289516},{"$f":"Distribution!P52","v":-26709.083547791728},{"$f":"Distribution!Q52","v":-1259064.4807262456},{"$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":-6878752.479352545},{"$f":"Distribution!$I$54","v":-3273884.2972846148},{"$f":"Distribution!J54","v":-1723790.0058231731},{"$f":"Distribution!K54","v":-534779.90531432547},{"$f":"Distribution!L54","v":-65772.53292678624},{"$f":"Distribution!M54","v":-526524.26438004314},{"$f":"Distribution!N54","v":-66836.805052830459},{"$f":"Distribution!O54","v":-2619.7304852412044},{"$f":"Distribution!P54","v":-2327.9635842374319},{"$f":"Distribution!Q54","v":-574282.74265798135},{"$f":"Distribution!R54","v":-55177.725491215024},{"$f":"Distribution!S54","v":-52756.506352097356},0]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52},null,"Total Rate Base Deductions",null,{"$f":"SUM(E44:E50)","v":-1398191487.9814107},-796654053.99388289,-327639471.1287834,-96542161.557780623,-26200872.274017043,-3001607.5293087335,-15642050.228504516,-666072.85320484499,-406505.14052554552,-131078669.4949176,-181222.49981237203,-178801.28067325434,{"$f":"ROUND(SUM(F52:P52)-E52,0)","v":0}]
[{"$f":"ROW()","v":53}]
[{"$f":"ROW()","v":54},null,"Total Rate Base",null,{"$f":"E41+E52","v":1487460795.7450469},{"$f":"F41+F52","v":859153903.27723837},352732092.88424248,{"$f":"H41+H52","v":102385841.6841107},16591999.414185815,696343.95764539577,17275499.630949933,728354.27473624237,424348.37884785311,137326883.59182256,{"$f":"O41+O52","v":71318.136379175616},{"$f":"P41+P52","v":74210.514888527861},{"$f":"ROUND(SUM(F54:P54)-E54,0)","v":0}]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56},null,"Calculated Return On Rate Base",null,null,{"$f":"'Class Summary'!F60","v":6.3329110528899987E-2},{"$f":"'Class Summary'!G60","v":8.5131279850851643E-2},{"$f":"'Class Summary'!H60","v":7.1766032153493003E-2},{"$f":"'Class Summary'!I60","v":0.11197713968187749},{"$f":"'Class Summary'!J60","v":5.231546741234884E-2},{"$f":"'Class Summary'!K60","v":5.9171412569879372E-2},{"$f":"'Class Summary'!L60","v":3.9705772308177394E-2},{"$f":"'Class Summary'!M60","v":0.19352321245113005},{"$f":"'Class Summary'!N60","v":7.8425306547927176E-2},{"$f":"'Class Summary'!O60","v":4.0306568425632759E-2},{"$f":"'Class Summary'!P60","v":6.974309666438834E-2}]
[{"$f":"ROW()","v":57}]
[{"$f":"ROW()","v":58},null,"Return On Rate Base",{"$f":"ActualROR","v":6.9331348082225699E-2},{"$f":"$D$58*E54","v":103127662.18846427},{"$f":"$D$58*F54","v":59566298.324317083},24455391.511529382,{"$f":"$D$58*H54","v":7098548.4284927323},1150345.6867650016,48278.465312467561,1197733.6782077514,50497.78374891547,29420.645162028686,9521057.9673519395,{"$f":"$D$58*O54","v":4944.5825378802683},{"$f":"$D$58*P54","v":5145.1150390977182},{"$f":"ROUND(SUM(F58:P58)-E58,0)","v":0}]
[{"$f":"ROW()","v":59},null,"Total Operating Expenses",null,{"$f":"E25","v":216637976.77730921},119859687.8075276,52244972.483391561,{"$f":"H25","v":14475382.135928955},5549936.4822532125,1048342.0987061121,2195710.5895293481,104111.44021921151,90259.49074775631,20873208.969121654,{"$f":"O25","v":92409.32070486428},{"$f":"P25","v":103955.95917891528},{"$f":"ROUND(SUM(F59:P59)-E59,0)","v":0}]
[{"$f":"ROW()","v":60},null,"Revenue Credits",null,{"$f":"'Function Summary'!$H$59","v":-11690825.797584722},{"$f":"Distribution!$I$99","v":-4674428.9466573726},{"$f":"Distribution!$J$99","v":-4077988.4326912733},{"$f":"Distribution!$K$99","v":-994059.48039138783},{"$f":"Distribution!$L$99","v":-113940.22285332037},{"$f":"Distribution!$M$99","v":-176657.14120141842},{"$f":"Distribution!$N$99","v":-308967.26296780183},{"$f":"Distribution!$O$99","v":-7986.9127102256425},{"$f":"Distribution!$P$99","v":-2531.1467205454219},{"$f":"Distribution!$Q$99","v":-1330941.5068061568},{"$f":"Distribution!$R$99","v":-1569.7874816627436},{"$f":"Distribution!$S$99","v":-1754.9571035574227},{"$f":"ROUND(SUM(F60:P60)-E60,0)","v":0}]
[{"$f":"ROW()","v":61}]
[{"$f":"ROW()","v":62},null,"Total Revenue Requirements",null,{"$f":"E58+E59+E60","v":308074813.16818875},{"$f":"F58+F59+F60","v":174751557.18518734},72622375.562229663,20579871.0840303,6586341.9461648939,919963.42281716131,3084477.0047692978,146622.31125790134,117148.98918923957,29063325.429667436,{"$f":"O58+O59+O60","v":95784.115761081805},{"$f":"P58+P59+P60","v":107346.11711445557},{"$f":"ROUND(SUM(F62:P62)-E62,0)","v":0}]
[{"$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":7.7163338949613164E-2},{"$f":"$D65*E54","v":114777441.55633636},{"$f":"$D65*F54","v":66295183.848464705},27217986.041633237,{"$f":"$D65*H54","v":7900433.4055124661},1280294.0746486031,53732.224829306746,1333035.2335469068,56202.24777687234,32744.137789755747,10596600.865489876,{"$f":"$D65*O54","v":5503.1455306810649},{"$f":"$D65*P54","v":5726.3311139687894},{"$f":"ROUND(SUM(F65:P65)-E65,0)","v":0}]
[{"$f":"ROW()","v":66},null,"Total Operating Expenses Adjusted for Taxes",null,{"$f":"SUM(F66:P66)","v":222285294.68617782},{"$f":"F59+((F65-(F56*F54))*(1/NetToGross))-(F65-(F56*F54))","v":127166680.05639598},50517131.319292098,14815108.887891416,5194826.4842654914,1058979.2599252621,2386793.1354160681,120883.83095375792,59903.911481523617,20766668.033618942,94025.27845472515,104294.48848255971,{"$f":"ROUND(SUM(F66:P66)-E66,0)","v":0}]
[{"$f":"ROW()","v":67},null,"Revenue Credits",null,{"$f":"E60","v":-11690825.797584722},{"$f":"F60","v":-4674428.9466573726},-4077988.4326912733,{"$f":"H60","v":-994059.48039138783},-113940.22285332037,-176657.14120141842,-308967.26296780183,-7986.9127102256425,-2531.1467205454219,-1330941.5068061568,{"$f":"O60","v":-1569.7874816627436},{"$f":"P60","v":-1754.9571035574227},{"$f":"ROUND(SUM(F67:P67)-E67,0)","v":0}]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69},null,"Total Target Revenue Requirements",null,{"$f":"SUM(E65:E67)","v":325371910.44492948},{"$f":"SUM(F65:F67)","v":188787434.95820332},73657128.928234056,21721482.813012496,6361180.3360607736,936054.34355315054,3410861.1059951736,169099.16602040461,90116.902550733939,30032327.392302662,{"$f":"SUM(O65:O67)","v":97958.636503743473},{"$f":"SUM(P65:P67)","v":108265.86249297108},{"$f":"ROUND(SUM(F69:P69)-E69,0)","v":0}]
[]
[null,null,{"$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$6","v":"12 Months Ended June 2015"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N"]
[null,null,null,null,{"$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":72216378.001195997},33368104.80306723,23770432.180100724,6761002.6739949193,300341.8787904022,115867.67480258776,845643.93861655472,15301.547916651416,20113.143452803612,6993659.9892315529,12326.218655893545,13583.952566686201]
[14]
[{"$f":"A84+1","v":15},null,"Operating Expenses"]
[{"$f":"A85+1","v":16},null,"Operation & Maintenance Expenses",null,{"$f":"SUM(F86:P86)","v":18009549.073177885},8991137.9095944967,5207381.2397523141,1632996.458757635,128027.12057322805,118024.23272368225,226526.46678990495,5497.4806848002863,3527.6454755343284,1670704.6031074428,11934.767972421134,13791.147746426528,{"$f":"ROUND(SUM(F86:P86)-E86,0)","v":0}]
[17,null,"Depreciation Expense",null,{"$f":"SUM(F87:P87)","v":12384619.730296031},6049884.0848368248,3790913.0828388361,1197273.3360536627,21279.798132874726,1136.2101661423094,165384.05096535818,2855.8045029297627,2106.2736495224503,1153632.4796108827,77.304769498859258,77.304769498859258,0]
[18,null,"Amortization Expense",null,875009.9591356219,500621.00971865095,206398.34109688166,60411.224555996021,12906.962753893516,2411.5882649014575,9950.2768248611592,421.51349216394914,252.93482388537441,81218.122893818334,212.11474049178599,205.8699700778854,0]
[19,null,"Taxes Other Than Income",null,2941181.458016729,1698819.583769945,697463.14941962948,202449.26117458343,32807.641833668982,1376.8927170969739,34159.13840409799,1440.1872599596493,839.07124623181517,271538.77592127136,141.01856058241469,146.73770966224765,0]
[20,null,"Income Taxes - Federal",null,13164825.144415487,6038945.3378614541,4409361.4748390326,1126629.5182185424,121204.91264373731,8039.4092465554941,133134.3689045815,3060.7904502119554,5194.064475626541,1318137.8734293662,662.47238586535298,454.92196051412816,0]
[21,null,"Income Taxes - State",null,1788881.0917256689,820592.37478348473,599158.99242073612,153090.24012188154,16469.734620411466,1092.4221956649633,18090.749598240105,415.91058764964475,705.78709764282723,179113.0449663082,90.018994697217082,61.816338952266442,0]
[22,null,"Income Taxes Deferred",null,-738906.78168941487,-426790.84212670196,-175222.18824000587,-50860.898644037428,-8242.1942978254228,-345.91383797440358,-8581.7279157183366,-361.81519177822474,-210.79809015909768,-68218.110947552603,-35.427793982044477,-36.864603679407026,0]
[23,null,"Investment Tax Credit Adj",null,-196791.41893469053,-113666.26683059495,-46666.540228190926,-13545.671335658004,-2195.1254897079211,-92.126472095015401,-2285.5527318133554,-96.361444699924846,-56.141391984907173,-18168.379534586344,-9.435406495406772,-9.818068863772945,0]
[24,null,"Misc Revenues & Expense",null,-9770.7134953734785,-3250.7037868108528,-2661.7909980028649,-885.96851905980952,-18.255955553285688,-1822.2772895248195,-70.81040724340933,-2.2550110278068662,-4.0262548602342401,-679.81838532233701,-191.63505454242636,-183.17183342563251,0]
[25]
[26,null,"Total Operating Expenses",null,{"$f":"SUM(E86:E94)","v":48218597.542647943},23556292.487820752,14686125.760901229,4307557.5003835456,322240.59481472743,129820.43771444919,576306.9604322688,13231.255330209291,12354.811031439096,4587278.5910616275,{"$f":"SUM(O86:O94)","v":12881.199168536888},{"$f":"SUM(P86:P94)","v":14507.943989163103},{"$f":"ROUND(SUM(F96:P96)-E96,0)","v":0}]
[27]
[28]
[29,null,"Rate Base :"]
[30,null,"Electric Plant In Service",null,{"$f":"SUM(F100:P100)","v":525057751.47293168},257288300.99028027,160097039.67531937,50549797.039541975,930887.31424416427,50848.8184200369,6987149.0974674253,121335.476648318,89326.272398891437,48936147.547251895,3459.6206796815127,3459.6206796815127,{"$f":"ROUND(SUM(F100:P100)-E100,0)","v":0}]
[31,null,"Plant Held For Future Use ",null,756344.74310930853,364447.62223295483,235657.66424100241,74752.488964206961,528.81781816118314,0,10214.70755563786,159.53493743915735,121.69854756997323,70462.20881233619,0,0,0]
[32,null,"Electric Plant Acquisition Adj",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,"Nuclear Fuel",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,"Prepayments",null,387442.51117890974,222390.4895526398,91302.199669801281,26691.385641810677,5744.9926282835759,492.81690435782548,4419.4274994074958,187.35120852674524,111.58936481502941,36035.198761501109,33.529973883151676,33.529973883151676,0]
[35,null,"Fuel Stock",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,"Materials & Supplies",null,1945190.0435781025,1116531.4945640964,458390.92156943685,134006.50703448118,28843.253227332258,2474.2316808419596,22188.13403827298,940.61362644396195,560.24446245437059,180917.96286355861,168.34025559168109,168.34025559168109,0]
[37,null,"Misc Deferred Debits",null,5529446.528536451,3173880.7305750898,1303033.6538852316,380930.29396762687,81990.562801873835,7033.3136978536895,63072.552287461825,2673.8121391303616,1592.5651111969132,514281.98751502822,478.52827797850364,478.52827797850364,0]
[38,null,"Cash Working Capital",null,1094205.3750356038,565751.59285296069,297651.7953611557,86938.023400320613,19040.718466194165,6583.0485332201188,11964.509572289526,459.17648334431703,284.03448802837579,104208.00492822626,623.15575554436191,701.31519431969036,0]
[39,null,"Weatherization Loans",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,"Miscellaneous Rate Base",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41]
[42,null,"Total Rate Base Additions",null,{"$f":"SUM(E100:E110)","v":534770380.67436999},262731302.92005798,162483075.91004604,51253115.738550425,1067035.6591860093,67432.229236310493,7099008.4284204962,125755.96504320252,91996.404372956109,49842052.910132535,{"$f":"SUM(O100:O110)","v":4763.1749426792103},{"$f":"SUM(P100:P110)","v":4841.3343814545387},{"$f":"ROUND(SUM(F112:P112)-E112,0)","v":0}]
[43]
[44,null,"Rate Base Deductions :"]
[45,null,"Accum Provision For Depreciation",null,{"$f":"SUM(F115:P115)","v":-111352434.53202689},-54576271.925952703,-33935977.390946209,-10706210.451017303,-219028.13343516522,-12709.399255301718,-1482884.7811201019,-26211.524206754897,-19187.084823056903,-10372224.412667766,-864.7143012598392,-864.7143012598392,{"$f":"ROUND(SUM(F115:P115)-E115,0)","v":0}]
[46,null,"Accum Provision For Amortization",null,-6167717.2537302421,-3540245.6361995516,-1453444.41035517,-424901.54022603965,-91454.832997547594,-7845.1776360031563,-70353.093564166629,-2982.4535201921317,-1776.3968352575548,-573646.1816402952,-533.76537800918584,-533.76537800918584,0]
[47,null,"Accum Deferred Income Taxes",null,-84662872.071746215,-48823692.314550936,-20032084.150127258,-5825672.9272333505,-939427.99610894592,-103828.71537683772,-979223.29627932888,-42042.061115784185,-25637.128439805758,-7877157.2532486962,-7053.1146326323606,-7053.1146326323606,0]
[48,null,"Unamortized ITC",null,-3877.1344334266018,-2236.272871724304,-917.42225016058899,-266.75641666373275,-42.673488939361391,-4.7162433469730995,-44.866983941253231,-1.9236274094512762,-1.1757275947870689,-360.68608505235068,-0.3203692968997971,-0.3203692968997971,0]
[49,null,"Customer Advance For Construction",null,-658546.6750029698,-257078.48914606293,-36354.926299073595,-11647.828072429378,-630.41332844823489,-113559.51658354413,-2483.017899352888,-1898.5655860855256,-4879.3982528502838,-230014.5198351228,0,0,0]
[50,null,"Customer Service Deposits",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,"Misc Rate Base Deductions",null,-1256657.6000065494,-598095.59888569394,-314913.76061795966,-97697.25460557414,-12015.776642962828,-96189.057595414008,-12210.205161750651,-478.59030167590362,-425.28832654635812,-104913.90339744929,-10080.244680665844,-9637.9197908567658,0]
[52]
[53,null,"Total Rate Base Deductions",null,{"$f":"SUM(E115:E121)","v":-204102105.26694629},-107797620.23760667,-55773692.060595825,-17066396.757571358,-1262599.8260020092,-334136.58269044769,-2547199.2610086426,-73615.118357902087,-51906.47240511165,-19158316.956874382,{"$f":"SUM(O115:O121)","v":-18532.159361864131},{"$f":"SUM(P115:P121)","v":-18089.834472055052},{"$f":"ROUND(SUM(F123:P123)-E123,0)","v":0}]
[54]
[55,null,"Total Rate Base",null,{"$f":"E112+E123","v":330668275.40742373},154933682.68245131,106709383.84945022,34186718.98097907,-195564.1668159999,-266704.35345413722,4551809.1674118536,52140.846685300436,40089.931967844459,30683735.953258153,{"$f":"O112+O123","v":-13768.984419184921},{"$f":"P112+P123","v":-13248.500090600513},{"$f":"ROUND(SUM(F125:P125)-E125,0)","v":0}]
[56]
[57,null,"Calculated Return On Rate Base",null,null,{"$f":"'Class Summary'!F60","v":6.3329110528899987E-2},{"$f":"'Class Summary'!G60","v":8.5131279850851643E-2},{"$f":"'Class Summary'!H60","v":7.1766032153493003E-2},{"$f":"'Class Summary'!I60","v":0.11197713968187749},{"$f":"'Class Summary'!J60","v":5.231546741234884E-2},{"$f":"'Class Summary'!K60","v":5.9171412569879372E-2},{"$f":"'Class Summary'!L60","v":3.9705772308177394E-2},{"$f":"'Class Summary'!M60","v":0.19352321245113005},{"$f":"'Class Summary'!N60","v":7.8425306547927176E-2},{"$f":"'Class Summary'!O60","v":4.0306568425632759E-2},{"$f":"'Class Summary'!P60","v":6.974309666438834E-2}]
[58]
[59,null,"Return On Rate Base",{"$f":"ActualROR","v":6.9331348082225699E-2},{"$f":"$D$129*E125","v":22925677.302021366},10741761.083718136,7398305.4353060666,{"$f":"$D$129*H125","v":2370211.3134594923},-13558.727321930541,-18490.972364373742,315583.06578969717,3614.9951908405287,2779.4890278553717,2127344.7778384443,{"$f":"$D$129*O125","v":-954.62225150525194},{"$f":"$D$129*P125","v":-918.53637134882297},{"$f":"ROUND(SUM(F129:P129)-E129,0)","v":0}]
[60,null,"Total Operating Expenses",null,{"$f":"E96","v":48218597.542647943},23556292.487820752,14686125.760901229,{"$f":"H96","v":4307557.5003835456},322240.59481472743,129820.43771444919,576306.9604322688,13231.255330209291,12354.811031439096,4587278.5910616275,{"$f":"O96","v":12881.199168536888},{"$f":"P96","v":14507.943989163103},{"$f":"ROUND(SUM(F130:P130)-E130,0)","v":0}]
[61,null,"Revenue Credits",null,{"$f":"SUM(F131:P131)","v":-2452458.6480768798},-967145.99127939693,-862116.60277101141,-206999.65410982267,-24993.386175228454,-39240.753197411104,-66731.590237722499,-1739.91888834514,-537.03456910190403,-282217.59335044993,-347.48520817395246,-388.6382902156044,{"$f":"ROUND(SUM(F131:P131)-E131,0)","v":0}]
[62]
[63,null,"Total Revenue Requirements",null,{"$f":"E129+E130+E131","v":68691816.196592435},33330907.580259491,21222314.593436286,6470769.1597332153,283688.48131756845,72088.712152664346,825158.43598424341,15106.33163270468,14597.265490192563,6432405.7755496223,{"$f":"O129+O130+O131","v":11579.091708857684},{"$f":"P129+P130+P131","v":13200.769327598677},{"$f":"ROUND(SUM(F133:P133)-E133,0)","v":0}]
[64]
[65]
[66,null,"Return On Rate Base @ Target ROR",{"$f":"TargetROR","v":7.7163338949613164E-2},{"$f":"$D136*E125","v":25515468.215147074},11955200.271537801,8234052.3550795037,{"$f":"$D136*H125","v":2637961.384304462},-15090.38409042169,-20579.798424919023,351232.79361895734,4023.3618258976517,3093.4730089017144,2367659.5176016907,{"$f":"$D136*O125","v":-1062.4608117295086},{"$f":"$D136*P125","v":-1022.2985030649882},{"$f":"ROUND(SUM(F136:P136)-E136,0)","v":0}]
[67,null,"Total Operating Expenses Adjusted for Taxes",null,{"$f":"SUM(F137:P137)","v":49151626.596594341},{"$f":"F130+((F136-(F127*F125))*(1/NetToGross))-(F136-(F127*F125))","v":24873983.316123944},14163414.984846953,4420992.5496894279,326426.15371880529,125746.33442915083,626654.05907949572,14431.943901924791,9486.9949437897831,4563473.5366711477,12569.215454301861,14447.507735395815,{"$f":"ROUND(SUM(F137:P137)-E137,0)","v":0}]
[68,null,"Revenue Credits",null,{"$f":"E131","v":-2452458.6480768798},-967145.99127939693,-862116.60277101141,{"$f":"H131","v":-206999.65410982267},-24993.386175228454,-39240.753197411104,-66731.590237722499,-1739.91888834514,-537.03456910190403,-282217.59335044993,{"$f":"O131","v":-347.48520817395246},{"$f":"P131","v":-388.6382902156044},{"$f":"ROUND(SUM(F138:P138)-E138,0)","v":0}]
[69]
[70,null,"Total Target Revenue Requirements",null,{"$f":"SUM(E136:E138)","v":72214636.163664535},35862037.59638235,21535350.737155449,{"$f":"SUM(H136:H138)","v":6851954.2798840674},286342.38345315517,65925.782806820702,911155.2624607305,16715.386839477305,12043.433383589592,6648915.4609223884,{"$f":"SUM(O136:O138)","v":11159.2694343984},{"$f":"SUM(P136:P138)","v":13036.570942115222},{"$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$6","v":"12 Months Ended June 2015"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N"]
[null,null,null,null,{"$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,{"$f":"SUM(F154:P154)","v":152090770.62902218},80516562.233353198,37712370.302422084,10812611.284940902,6298001.3961667577,267517.25256391591,1312390.0977469194,39420.569268995947,27422.428898941631,15039993.916925609,30511.102169493028,33970.044565376593]
[14]
[{"$f":"A155+1","v":15},null,"Operating Expenses"]
[{"$f":"A156+1","v":16},null,"Operation & Maintenance Expenses",null,{"$f":"SUM(F157:P157)","v":68164793.058682591},37750486.472587779,15680859.752544567,4806327.441440817,2413396.9251083797,328325.46537266148,659724.53476560907,35027.947008776777,14159.995049639678,6405045.7406674381,33149.485433797941,38289.298703118722,{"$f":"ROUND(SUM(F157:P157)-E157,0)","v":0}]
[17,null,"Depreciation Expense",null,17984397.749387544,11263254.706523944,2704503.3197237803,843397.08407532703,1357646.4258537055,3145.8584985953671,120176.54936320559,2632.2734454577594,1808.0034436842566,1687405.4564827408,214.03598854921967,214.03598854921967,0]
[18,null,"Amortization Expense",null,2422665.8045564555,1386084.1109580065,571461.15638106875,167262.33389134295,35735.887321135117,6677.0353446238196,27549.624044593726,1167.0568008546475,700.30808473761454,224871.00517060506,587.28831948319214,569.99824000340197,0]
[19,null,"Taxes Other Than Income",null,8143335.5917132031,4703571.737373068,1931086.7315228891,560527.22267285886,90835.482692199119,3812.243354977219,94577.410989093172,3987.4888170516333,2323.1612333195349,751817.39381050714,390.44223550127191,406.27701173691503,0]
[20,null,"Income Taxes - Federal",null,9165027.4959152173,3099162.5061040847,3553958.2280339762,847115.92942784471,534772.19327397458,-25673.171978345868,42987.285697819796,-3614.9837493977939,1353.0376017730518,1118396.8914226647,-1423.9789394336376,-2006.4409797413293,0]
[21,null,"Income Taxes - State",null,1245375.0211443866,421124.71275066736,482923.89797594369,115108.98565150445,72666.659407495885,-3488.5576840468789,5841.2581804825322,-491.21625279895807,183.85533842296417,151971.56287027919,-193.49508799583117,-272.6420055677961,0]
[22,null,"Income Taxes Deferred",null,-2077434.2598429129,-1199921.2068321444,-492636.67076131608,-142995.26807419909,-23172.905209282006,-972.53574573880542,-24127.50298488565,-1017.2423555420246,-592.6582151604016,-191795.01979964157,-99.605139366404615,-103.64472563647644,0]
[23,null,"Investment Tax Credit Adj",null,-544862.18848775746,-314711.13546421949,-129207.02221433002,-37504.298553444001,-6077.708493602815,-255.07327237680579,-6328.0770579396103,-266.79876556237224,-155.44032289231725,-50303.326679992002,-26.124087423065365,-27.183575974998092,0]
[24,null,"Misc Revenues & Expense",null,-27052.46177397015,-9000.319165313851,-7369.7790092675214,-2453.0070916679042,-50.545800978240777,-5045.3927177157257,-196.05485679819003,-6.243515343942093,-11.147610228293253,-1882.2331543016612,-530.58561076593219,-507.15324158888774,0]
[25]
[26,null,"Total Operating Expenses",null,{"$f":"SUM(E157:E165)","v":104476245.81129476},57100051.584835865,24295579.614197306,7156786.4234403837,4475752.4141530264,306525.87117263384,920205.0281411804,37418.281433495722,19769.114603296082,10095527.470790299,{"$f":"SUM(O157:O165)","v":32067.463112346759},{"$f":"SUM(P157:P165)","v":36562.54541489877},{"$f":"ROUND(SUM(F167:P167)-E167,0)","v":0}]
[27]
[28]
[29,null,"Rate Base :"]
[30,null,"Electric Plant In Service",null,{"$f":"SUM(F171:P171)","v":1453742836.4442344},806978739.23850155,346258580.6663146,109187379.27579235,38384280.021633647,140786.61882890639,15140713.477620967,270273.68020539766,197223.93583855711,137165702.02247837,9578.7535100519599,9578.7535100519599,{"$f":"ROUND(SUM(F171:P171)-E171,0)","v":0}]
[31,null,"Plant Held For Future Use ",null,2094113.9314540648,1009056.8486876365,652472.30477502861,206969.41438011487,1464.1534436531824,0,28281.761184792027,441.70907260038888,336.95034734600461,195090.78956289313,0,0,0]
[32,null,"Electric Plant Acquisition Adj",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,"Nuclear Fuel",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,"Prepayments",null,1072723.4739040744,615739.088078473,252791.08507441473,73901.224318089415,15906.330028198321,1364.4766549565859,12236.198876076431,518.72480033078216,308.96075577997516,99771.714468397942,92.835424678625913,92.835424678625913,0]
[35,null,"Fuel Stock",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,"Materials & Supplies",null,5385704.8742572395,3091373.5819222699,1269160.4240738342,371027.75664542115,79859.163380321916,6850.4780124416602,61432.939179961264,2604.3046073861019,1551.1653178451922,500912.88388595718,466.08861590002465,466.08861590002465,0]
[37,null,"Misc Deferred Debits",null,15309541.203441706,8787616.9104415104,3607747.5947501883,1054692.9066117839,227009.68225854295,19473.342458114384,174630.83024092641,7403.0622962030238,4409.3818546222965,1423907.661899966,1324.9153149262825,1324.9153149262825,0]
[38,null,"Cash Working Capital",null,2821445.7777738282,1523524.0642388361,683627.89219104173,203057.89639759358,90191.605447157199,17359.260374172736,27594.713353947009,1370.9494965468978,615.78563246753095,270554.57699942362,1666.3883996794259,1882.6452429633596,0]
[39,null,"Weatherization Loans",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,"Miscellaneous Rate Base",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41]
[42,null,"Total Rate Base Additions",null,{"$f":"SUM(E171:E181)","v":1480426365.7050655},822006049.73187029,352724379.96717906,111097028.47414535,38798710.956191532,185834.17632859174,15444889.920456668,282612.43047846487,204446.17974661809,139655939.64929497,{"$f":"SUM(O171:O181)","v":13128.981265236318},{"$f":"SUM(P171:P181)","v":13345.238108520251},{"$f":"ROUND(SUM(F183:P183)-E183,0)","v":0}]
[43]
[44,null,"Rate Base Deductions :"]
[45,null,"Accum Provision For Depreciation",null,{"$f":"SUM(F186:P186)","v":-558238488.76899028},-303853559.65043795,-134223297.93366304,-42414585.034095876,-19578719.074125458,-35188.887452996809,-5850960.8957403917,-99830.277212500005,-73916.893607894119,-52103641.802826352,-2394.1599138398369,-2394.1599138398369,{"$f":"ROUND(SUM(F186:P186)-E186,0)","v":0}]
[46,null,"Accum Provision For Amortization",null,-17076740.129387628,-9801982.1980351899,-4024194.2791938218,-1176437.389153698,-253213.6854573086,-21721.174017483412,-194788.67896662373,-8257.6067639118028,-4918.362154817195,-1588271.0518485876,-1477.8518980931681,-1477.8518980931681,0]
[47,null,"Accum Deferred Income Taxes",null,-236279898.90622562,-136217537.94190195,-55900593.505602278,-16261640.11776478,-2658244.4069034606,-293816.18091262726,-2730386.1567478413,-117509.38939620135,-71373.159254912985,-21988878.653091893,-19959.697324871631,-19959.697324871631,0]
[48,null,"Unamortized ITC",null,-10734.736117529295,-6191.6344601787696,-2540.093961900614,-738.57633510325763,-118.15134369057509,-13.058001641450641,-124.22453780461511,-5.3260037750756632,-3.2552715653406099,-998.64217008327,-0.88701589316269003,-0.88701589316269003,0]
[49,null,"Customer Advance For Construction",null,-1823337.544420752,-711780.77259423642,-100656.95350363942,-32249.684102228151,-1745.4439205204917,-314415.57291609328,-6874.8046740019645,-5256.6143677504979,-13509.733427114827,-636847.96491516707,0,0,0]
[50,null,"Customer Service Deposits",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,"Misc Rate Base Deductions",null,-3479344.8506338364,-1655964.8723398116,-871910.98943270184,-270497.26172920584,-33268.434129424873,-266321.47231686738,-33806.754086792142,-1325.0870417611538,-1177.5082958126709,-290478.20945332164,-27909.469868817916,-26684.791939319559,0]
[52]
[53,null,"Total Rate Base Deductions",null,{"$f":"SUM(E186:E192)","v":-816908544.93577564},-452247017.06976926,-195123193.75535735,-60156148.063180886,-22525309.195879862,-931476.34561770968,-8816941.5147534553,-232184.30078589989,-164898.91201211713,-76609116.324305415,{"$f":"SUM(O186:O192)","v":-51742.066021515711},{"$f":"SUM(P186:P192)","v":-50517.388092017354},{"$f":"ROUND(SUM(F194:P194)-E194,0)","v":0}]
[54]
[55,null,"Total Rate Base",null,{"$f":"E183+E194","v":663517820.76928985},369759032.66210103,157601186.21182171,50940880.410964467,16273401.760311671,-745642.16928911791,6627948.4057032131,50428.12969256498,39547.267734500958,63046823.324989557,{"$f":"O183+O194","v":-38613.084756279393},{"$f":"P183+P194","v":-37172.149983497104},{"$f":"ROUND(SUM(F196:P196)-E196,0)","v":0}]
[56]
[57,null,"Calculated Return On Rate Base",null,null,{"$f":"'Class Summary'!F60","v":6.3329110528899987E-2},{"$f":"'Class Summary'!G60","v":8.5131279850851643E-2},{"$f":"'Class Summary'!H60","v":7.1766032153493003E-2},{"$f":"'Class Summary'!I60","v":0.11197713968187749},{"$f":"'Class Summary'!J60","v":5.231546741234884E-2},{"$f":"'Class Summary'!K60","v":5.9171412569879372E-2},{"$f":"'Class Summary'!L60","v":3.9705772308177394E-2},{"$f":"'Class Summary'!M60","v":0.19352321245113005},{"$f":"'Class Summary'!N60","v":7.8425306547927176E-2},{"$f":"'Class Summary'!O60","v":4.0306568425632759E-2},{"$f":"'Class Summary'!P60","v":6.974309666438834E-2}]
[58]
[59,null,"Return On Rate Base",{"$f":"ActualROR","v":6.9331348082225699E-2},{"$f":"$D$200*E196","v":46002584.990515478},25635892.200043187,10926702.699423481,{"$f":"$D$200*H196","v":3531799.9113876098},1128256.8819260728,-51696.376783769694,459524.59798684233,3496.250212850844,2741.8653850016594,4371121.2534234375,{"$f":"$D$200*O196","v":-2677.0972197660899},{"$f":"$D$200*P196","v":-2577.1952694705378},{"$f":"ROUND(SUM(F200:P200)-E200,0)","v":0}]
[60,null,"Total Operating Expenses",null,{"$f":"E167","v":104476245.81129476},57100051.584835865,24295579.614197306,{"$f":"H167","v":7156786.4234403837},4475752.4141530264,306525.87117263384,920205.0281411804,37418.281433495722,19769.114603296082,10095527.470790299,{"$f":"O167","v":32067.463112346759},{"$f":"P167","v":36562.54541489877},{"$f":"ROUND(SUM(F201:P201)-E201,0)","v":0}]
[61,null,"Revenue Credits",null,{"$f":"SUM(F202:P202)","v":-5434903.0624624286},-2193379.0988461468,-1885752.4798585963,-464436.63587015815,-51320.411385869586,-78828.696597848553,-140737.71867430603,-3615.634679971592,-1167.5403741824234,-614177.63861808367,-702.30639979181399,-784.90115747462869,{"$f":"ROUND(SUM(F202:P202)-E202,0)","v":0}]
[62]
[63,null,"Total Revenue Requirements",null,{"$f":"E200+E201+E202","v":145043927.73934782},80542564.686032906,33336529.833762195,10224149.698957834,5552688.8846932296,176000.79779101559,1238991.9074537167,37298.896966374974,21343.439614115319,13852471.085595652,{"$f":"O200+O201+O202","v":28688.059492788856},{"$f":"P200+P201+P202","v":33200.448987953605},{"$f":"ROUND(SUM(F204:P204)-E204,0)","v":0}]
[64]
[65]
[66,null,"Return On Rate Base @ Target ROR",{"$f":"TargetROR","v":7.7163338949613164E-2},{"$f":"$D207*E196","v":51199250.503129393},28531841.566986788,12161033.750523899,{"$f":"$D207*H196","v":3930768.4215429607},1255710.0158941611,-57536.239443981045,511434.62936982524,3891.2028640624435,3051.5992247283975,4864903.3979225466,{"$f":"$D207*O196","v":-2979.5145469389281},{"$f":"$D207*P196","v":-2868.3272086624443},{"$f":"ROUND(SUM(F207:P207)-E207,0)","v":0}]
[67,null,"Total Operating Expenses Adjusted for Taxes",null,{"$f":"SUM(F208:P208)","v":106680027.97950757},{"$f":"F201+((F207-(F198*F196))*(1/NetToGross))-(F207-(F198*F196))","v":60244804.085295834},23523577.795987196,7325813.5033516753,4127461.1972779306,295135.64385832724,993516.09192648623,38579.529914562678,16940.117768815435,10046614.487681441,31192.55082879803,36392.975616497803,{"$f":"ROUND(SUM(F208:P208)-E208,0)","v":0}]
[68,null,"Revenue Credits",null,{"$f":"E202","v":-5434903.0624624286},-2193379.0988461468,-1885752.4798585963,{"$f":"H202","v":-464436.63587015815},-51320.411385869586,-78828.696597848553,-140737.71867430603,-3615.634679971592,-1167.5403741824234,-614177.63861808367,{"$f":"O202","v":-702.30639979181399},{"$f":"P202","v":-784.90115747462869},{"$f":"ROUND(SUM(F209:P209)-E209,0)","v":0}]
[69]
[70,null,"Total Target Revenue Requirements",null,{"$f":"SUM(E207:E209)","v":152444375.42017454},86583266.553436473,33798859.066652499,10792145.289024478,5331850.8017862216,158770.70781649766,1364213.0026220053,38855.098098653529,18824.176619361409,14297340.246985903,{"$f":"SUM(O207:O209)","v":27510.729882067288},{"$f":"SUM(P207:P209)","v":32739.747250360731},{"$f":"ROUND(SUM(F211:P211)-E211,0)","v":0}]
[]
[null,null,{"$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$6","v":"12 Months Ended June 2015"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N"]
[null,null,null,null,{"$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":58584062.423085146},32295230.252838444,16181772.830982871,3598562.4597635502,584890.7900825541,122363.04354447118,880081.61101588071,11457.933380635739,80695.479434635461,4802204.2804047829,12770.328142389251,14033.413494944827]
[14]
[{"$f":"A226+1","v":15},null,"Operating Expenses"]
[{"$f":"A227+1","v":16},null,"Operation & Maintenance Expenses",null,{"$f":"SUM(F228:P228)","v":4768160.1991795674},2576947.8742722301,1145976.0788132346,339300.29449693637,84177.692863208023,114012.77564659214,54088.870214377879,2207.2641466470636,1603.628616610898,424657.43308858533,11665.163367467978,13523.123653677352,{"$f":"ROUND(SUM(F228:P228)-E228,0)","v":0}]
[17,null,"Depreciation Expense",null,11374297.274287062,6679053.3728245236,2872648.2310531721,697549.5616730575,51449.512852311906,1137.1775296414285,206607.20412458939,1675.953936563259,7611.3568954640723,856410.16222497425,77.370586382521651,77.370586382521651,0]
[18,null,"Amortization Expense",null,875754.93812019436,501047.23587480152,206574.06758429177,60462.658362270595,12917.951675683402,2413.6414787626659,9958.7484394385774,421.87236658600273,253.15017129518822,81287.271586459596,212.29533389227765,206.04524671292396,0]
[19,null,"Taxes Other Than Income",null,2943685.5648022122,1700265.9500372945,698056.96596240869,202621.62543563283,32835.574091404204,1378.0649964836693,34188.22131907109,1441.4134279950151,839.78562718082651,271769.96264028619,141.13862306052903,146.8626413945112,0]
[20,null,"Income Taxes - Federal",null,16072257.671523575,8892637.3280493002,4289049.6785616707,948982.13164263265,281418.07680759596,17234.509638683132,201692.90403087667,4950.831345600297,23418.595185964692,1410504.6423589841,1287.635533279883,1081.3383689845243,0]
[21,null,"Income Taxes - State",null,2183952.8846402988,1208361.7212697563,582810.61748136801,128950.91070777745,38240.042761560144,2341.883623944851,27406.715881002674,672.73575496169974,3182.1981426560033,191664.15480858964,174.96828353209034,146.93592515009252,0]
[22,null,"Income Taxes Deferred",null,-733477.53333803127,-423654.92088004062,-173934.71220080531,-50487.189189806115,-8181.6333165052492,-343.37217482949518,-8518.6721510494826,-359.15669062199458,-209.24921388426583,-67716.866304013645,-35.167481995692981,-36.593734479515263,0]
[23,null,"Investment Tax Credit Adj",null,-196958.96613791934,-113763.04170630864,-46706.271880830689,-13557.204050653567,-2196.9944082742277,-92.204908100133991,-2287.4986396690961,-96.443486338965613,-56.189190477663431,-18183.847999597157,-9.443439752030411,-9.8264279171714008,0]
[24,null,"Misc Revenues & Expense",null,-9779.0322306545277,-3253.4714193171571,-2664.057233185828,-886.72282810601087,-18.271498580068972,-1823.8287670486873,-70.870694860406815,-2.2569309326126983,-4.0296827929407089,-680.39717920359908,-191.79821164349812,-183.3277849837182,0]
[25]
[26,null,"Total Operating Expenses",null,{"$f":"SUM(E228:E236)","v":37277893.000846304},21017642.048322242,9571810.5981413238,2312936.0662497417,490641.9518284041,136258.64706412956,523065.6225237773,10912.213870459766,36639.246552016812,3149712.5152250654,{"$f":"SUM(O228:O236)","v":13322.162594224059},{"$f":"SUM(P228:P236)","v":14951.928474921522},{"$f":"ROUND(SUM(F238:P238)-E238,0)","v":0}]
[27]
[28]
[29,null,"Rate Base :"]
[30,null,"Electric Plant In Service",null,{"$f":"SUM(F242:P242)","v":501370135.45701516},294398817.27245271,126613038.84740366,30752384.93822756,2274591.1893281927,50892.110842846218,9102666.1190637276,74094.545229014446,335253.4762096933,37761471.82589183,3462.5661829572709,3462.5661829572709,{"$f":"ROUND(SUM(F242:P242)-E242,0)","v":0}]
[31,null,"Plant Held For Future Use ",null,756988.69113850011,364757.91106647759,235858.30196584202,74816.132849332367,529.26805093520397,0,10223.40430518117,159.67076466541505,121.80216108824928,70522.199974978037,0,0,0]
[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,387772.37774276407,222579.83167309882,91379.933893611073,26714.110550441328,5749.8838854971773,493.23648613875895,4423.1901772793608,187.51071838332396,111.68437142703542,36065.878944625802,33.558521130683452,33.558521130683452,0]
[35,null,"Fuel Stock",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,"Materials & Supplies",null,1946846.1683894086,1117482.1037433166,458781.19324545917,134120.59948622339,28867.810224971789,2476.3382289857218,22207.024901620091,941.41446005389639,560.72145171191437,181071.99548782516,168.48357962058384,168.48357962058384,0]
[37,null,"Misc Deferred Debits",null,5534154.2709079133,3176582.9563259296,1304143.0500448979,381254.61606319842,82060.369145885052,7039.3018250082441,63126.251934496606,2676.0886090511322,1593.921012952108,514719.84455750266,478.93569449633361,478.93569449633361,0]
[38,null,"Cash Working Capital",null,931696.17076719413,513984.6859647329,228921.54394367436,62448.032397983567,21318.380524790744,6692.3698687970345,10418.750229739358,440.69315270676509,592.05392619411907,85539.942649917619,630.73274499286333,708.98536366487565,0]
[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,{"$f":"SUM(E242:E252)","v":510927593.13596094},299794204.76122624,128932122.87049714,31431738.429574739,2413116.9011602728,67593.357251775989,9213064.7406120412,78499.922933874972,338233.65913306677,38649391.687506676,{"$f":"SUM(O242:O252)","v":4774.276723197735},{"$f":"SUM(P242:P252)","v":4852.5293418697474},{"$f":"ROUND(SUM(F254:P254)-E254,0)","v":0}]
[43]
[44,null,"Rate Base Deductions :"]
[45,null,"Accum Provision For Depreciation",null,{"$f":"SUM(F257:P257)","v":-116925083.1919326},-68647474.775741726,-29515284.659543239,-7177294.2216740288,-537947.66909465869,-12720.219972543717,-2117932.4160750778,-17523.975167635021,-77907.871727734717,-8819266.481906822,-865.4505145741814,-865.4505145741814,{"$f":"ROUND(SUM(F257:P257)-E257,0)","v":0}]
[46,null,"Accum Provision For Amortization",null,-6172968.4165185522,-3543259.7831491455,-1454681.8654602852,-425263.2992148099,-91532.697172588581,-7851.8569799443767,-70412.991826646656,-2984.9927657993499,-1777.9092503983325,-574134.58105271379,-534.21982311024726,-534.21982311024726,0]
[47,null,"Accum Deferred Income Taxes",null,-84376200.192664757,-48666274.095986746,-19965328.090818077,-5805340.6755452082,-929257.58864380908,-102701.16977539544,-976379.61874818127,-41865.764934539839,-25584.017909368704,-7849516.3904830674,-6976.3899101763127,-6976.3899101763127,0]
[48,null,"Unamortized ITC",null,-3880.4354057676692,-2238.176822960299,-918.20333875188226,-266.98353170664109,-42.709820928644824,-4.7202587323329368,-44.905183460914017,-1.9252651759466479,-1.1767286032219484,-360.9931713324396,-0.32064205767354692,-0.32064205767354692,0]
[49,null,"Customer Advance For Construction",null,-659107.35825933167,-257297.36445119503,-36385.878696581436,-11657.744973419218,-630.95005911785177,-113656.20057264583,-2485.1319280379585,-1900.1820150732176,-4883.5525474589122,-230210.35301580219,0,0,0]
[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,-1257727.5118321625,-598604.81440636679,-315181.87657614239,-97780.433546306973,-12026.006813475591,-96270.952464959482,-12220.600867705594,-478.99777100039103,-425.6504148430148,-105003.22655589398,-10088.826949208093,-9646.1254662599076,0]
[52]
[53,null,"Total Rate Base Deductions",null,{"$f":"SUM(E257:E263)","v":-209394967.10661316},-121715149.01055816,-51287780.574433073,-13517603.358485479,-1571437.6216045786,-333205.12002422113,-3179475.6646291097,-64755.837919223755,-110580.17857840689,-17578492.026185635,{"$f":"SUM(O257:O263)","v":-18465.207839126509},{"$f":"SUM(P257:P263)","v":-18022.506356178324},{"$f":"ROUND(SUM(F265:P265)-E265,0)","v":0}]
[54]
[55,null,"Total Rate Base",null,{"$f":"E254+E265","v":301532626.02934778},178079055.75066808,77644342.296064064,17914135.07108926,841679.2795556942,-265611.76277244516,6033589.075982932,13744.085014651217,227653.48055465988,21070899.66132104,{"$f":"O254+O265","v":-13690.931115928775},{"$f":"P254+P265","v":-13169.977014308577},{"$f":"ROUND(SUM(F267:P267)-E267,0)","v":0}]
[56]
[57,null,"Calculated Return On Rate Base",null,null,{"$f":"'Class Summary'!F60","v":6.3329110528899987E-2},{"$f":"'Class Summary'!G60","v":8.5131279850851643E-2},{"$f":"'Class Summary'!H60","v":7.1766032153493003E-2},{"$f":"'Class Summary'!I60","v":0.11197713968187749},{"$f":"'Class Summary'!J60","v":5.231546741234884E-2},{"$f":"'Class Summary'!K60","v":5.9171412569879372E-2},{"$f":"'Class Summary'!L60","v":3.9705772308177394E-2},{"$f":"'Class Summary'!M60","v":0.19352321245113005},{"$f":"'Class Summary'!N60","v":7.8425306547927176E-2},{"$f":"'Class Summary'!O60","v":4.0306568425632759E-2},{"$f":"'Class Summary'!P60","v":6.974309666438834E-2}]
[58]
[59,null,"Return On Rate Base",{"$f":"ActualROR","v":6.9331348082225699E-2},{"$f":"$D$271*E267","v":20905663.4533883},12346461.000403645,5383186.9223438967,{"$f":"$D$271*H267","v":1242011.1342056966},58354.759104472789,-18415.221579509955,418316.86441208719,952.89594222248559,15783.522702465323,1460873.8788247006,{"$f":"$D$271*O267","v":-949.21071076823262},{"$f":"$D$271*P267","v":-913.09226061393952},{"$f":"ROUND(SUM(F271:P271)-E271,0)","v":0}]
[60,null,"Total Operating Expenses",null,{"$f":"E238","v":37277893.000846304},21017642.048322242,9571810.5981413238,{"$f":"H238","v":2312936.0662497417},490641.9518284041,136258.64706412956,523065.6225237773,10912.213870459766,36639.246552016812,3149712.5152250654,{"$f":"O238","v":13322.162594224059},{"$f":"P238","v":14951.928474921522},{"$f":"ROUND(SUM(F272:P272)-E272,0)","v":0}]
[61,null,"Revenue Credits",null,{"$f":"SUM(F273:P273)","v":-2297094.1465640054},-911695.26713037188,-804621.36810325144,-194548.77845006739,-22937.49275687636,-35809.984037863127,-61673.867109063329,-1601.7879050971446,-500.38943384490938,-263032.46507527097,-317.60010754447433,-355.1464547543668,{"$f":"ROUND(SUM(F273:P273)-E273,0)","v":0}]
[62]
[63,null,"Total Revenue Requirements",null,{"$f":"E271+E272+E273","v":55886462.307670593},32452407.781595517,14150376.15238197,3360398.4220053712,526059.21817600052,82033.441446756478,879708.61982680112,10263.321907585107,51922.379820637223,4347553.9289744943,{"$f":"O271+O272+O273","v":12055.351775911351},{"$f":"P271+P272+P273","v":13683.689759553215},{"$f":"ROUND(SUM(F275:P275)-E275,0)","v":0}]
[64]
[65]
[66,null,"Return On Rate Base @ Target ROR",{"$f":"TargetROR","v":7.7163338949613164E-2},{"$f":"$D278*E267","v":23267264.226669513},13741174.53871586,5991296.7021109769,{"$f":"$D278*H267","v":1382314.476479613},64946.783535222246,-20495.490479814431,465571.87895275425,1060.5394905378309,17566.502683098388,1625900.9725398046,{"$f":"$D278*O267","v":-1056.4379582342176},{"$f":"$D278*P267","v":-1016.2394003137072},{"$f":"ROUND(SUM(F278:P278)-E278,0)","v":0}]
[67,null,"Total Operating Expenses Adjusted for Taxes",null,{"$f":"SUM(F279:P279)","v":38483515.449944399},{"$f":"F272+((F278-(F269*F267))*(1/NetToGross))-(F278-(F269*F267))","v":22532181.265443206},9191473.5279258396,2372377.0086868294,472627.92471761565,132201.23389741426,589802.53816166823,11228.709801286879,20354.152467355616,3133365.2909738142,13011.947446116845,14891.850423255068,{"$f":"ROUND(SUM(F279:P279)-E279,0)","v":0}]
[68,null,"Revenue Credits",null,{"$f":"E273","v":-2297094.1465640054},-911695.26713037188,-804621.36810325144,{"$f":"H273","v":-194548.77845006739},-22937.49275687636,-35809.984037863127,-61673.867109063329,-1601.7879050971446,-500.38943384490938,-263032.46507527097,{"$f":"O273","v":-317.60010754447433},{"$f":"P273","v":-355.1464547543668},{"$f":"ROUND(SUM(F280:P280)-E280,0)","v":0}]
[69]
[70,null,"Total Target Revenue Requirements",null,{"$f":"SUM(E278:E280)","v":59453685.530049905},35361660.537028693,14378148.861933567,3560142.7067163754,514637.21549596154,75895.759379736701,993700.55000535911,10687.461386727566,37420.265716609094,4496233.7984383479,{"$f":"SUM(O278:O280)","v":11637.909380338153},{"$f":"SUM(P278:P280)","v":13520.464568186993},{"$f":"ROUND(SUM(F282:P282)-E282,0)","v":0}]
[]
[null,null,{"$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$6","v":"12 Months Ended June 2015"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N"]
[null,null,null,null,{"$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":10854161.652731525},7434574.0841148011,1204427.2720606872,63318.470847702818,41111.957254098801,512960.2911099061,100040.75859134273,22917.067748420472,9322.2544023244609,1392703.0845297333,32797.977174884902,39988.434897622748]
[14]
[{"$f":"A297+1","v":15},null,"Operating Expenses"]
[{"$f":"A298+1","v":16},null,"Operation & Maintenance Expenses",null,{"$f":"SUM(F299:P299)","v":6506520.7707985751},4308885.2764861574,840603.95403474208,131053.78896363033,121941.40285068985,261715.93050033928,63648.967499714963,13031.055172077004,2858.4782808902041,725549.18073064962,18460.821423678957,18771.914856005194,{"$f":"ROUND(SUM(F299:P299)-E299,0)","v":0}]
[17,null,"Depreciation Expense",null,2735680.9002209585,1875608.73784487,337014.48273200187,44913.256706076209,2219.6605569872481,111501.92172914214,27251.572604033594,5875.6695356310011,1255.3016088571492,314867.69835635507,7586.2992735021671,7586.2992735021671,0]
[18,null,"Amortization Expense",null,146634.78632920783,83894.422029805413,34588.379628663461,10123.755635198735,2162.9579250113143,404.1356629668262,1667.4744108870634,70.637528422415244,42.386996248918216,13610.59033929064,35.54633787255846,34.499834840499439,0]
[19,null,"Taxes Other Than Income",null,492885.26393202442,284689.38447747374,116881.3666860128,33926.590028948274,5497.9277664422461,230.74065301977168,5724.4125152847437,241.34759717117507,140.61215146365464,45504.659657409502,23.631989880300107,24.590408918335545,0]
[20,null,"Income Taxes - Federal",null,-1392598.6572388706,-782103.54143053025,-351992.35402260534,-130614.37240821881,-69773.425694954742,25314.187032423997,-17099.738718643272,-440.40453550910428,1076.1477986226359,-70843.185816325538,790.59996626590305,3087.4305906038858,0]
[21,null,"Income Taxes - State",null,-189231.02881878644,-106274.88186808559,-47829.914916124289,-17748.323927248912,-9481.0497337731449,3439.7775920267268,-2323.5704942276634,-59.843662003870996,146.23061284447539,-9626.4123673675731,107.42940489201762,419.53054028139366,0]
[22,null,"Income Taxes Deferred",null,-128572.12278009937,-74262.959706331836,-30489.216310456337,-8849.9576228223596,-1434.1679403923463,-60.19010455648322,-1493.2478664256269,-62.95699053492865,-36.679536040769563,-11870.167596136453,-6.1645484796783165,-6.4145579225454767,0]
[23,null,"Investment Tax Credit Adj",null,-32978.444834406,-19048.273194522171,-7820.4117377634748,-2269.9931597944537,-367.86067837112313,-15.438619194987345,-383.01453940553762,-16.148318892170671,-9.408214080287058,-3044.6698613965104,-1.5811920778021076,-1.6453189074864603,0]
[24,null,"Misc Revenues & Expense",null,-1637.3830614377405,-544.7552341797691,-446.06481351449696,-148.4712295332902,-3.0593459124008056,-305.37851391543279,-11.866458007264992,-0.37789633909894277,-0.67472263026651447,-113.92444466904321,-32.114337651395068,-30.696065085281848,0]
[25]
[26,null,"Total Operating Expenses",null,{"$f":"SUM(E299:E307)","v":8136704.0845471667},5570843.4094046568,890510.22128095629,60386.272986235701,50762.385705726912,402225.68593225186,76980.988953210996,18638.978430022424,5472.3949761757121,1004033.7689978096,{"$f":"SUM(O299:O307)","v":26964.468317883027},{"$f":"SUM(P299:P307)","v":29885.509562236162},{"$f":"ROUND(SUM(F309:P309)-E309,0)","v":0}]
[27]
[28]
[29,null,"Rate Base :"]
[30,null,"Electric Plant In Service",null,{"$f":"SUM(F313:P313)","v":83948487.738353193},57307252.834593616,10592311.348199509,1495119.1046736797,99336.478390764576,3333646.0128636886,839474.66446888645,176596.59034266198,38140.247393049554,9612985.3371906597,226812.56011833739,226812.56011833739,{"$f":"ROUND(SUM(F313:P313)-E313,0)","v":0}]
[31,null,"Plant Held For Future Use ",null,126748.78570137864,61074.389675642706,39491.677645538257,12527.074843435017,88.619663083313739,0,1711.7878993239506,26.734977378478639,20.394328468131228,11808.106668508788,0,0,0]
[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,64927.88938961723,37268.355150395328,15300.487040391385,4472.9612383883305,962.74991811912184,82.58660454712701,740.61077854840778,31.396447713551222,18.700224489362295,6038.8040336627237,5.618976680947477,5.618976680947477,0]
[35,null,"Fuel Stock",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,"Materials & Supplies",null,325976.31996273994,187109.13564569072,76817.474061646542,22456.90499927097,4833.5727266546019,414.63349080919903,3718.3031573263488,157.62869518445532,93.886162307537234,30318.359866235129,28.210578807211515,28.210578807211515,0]
[37,null,"Misc Deferred Debits",null,926628.55064150307,531881.17221204494,218363.29909430546,63836.5674345515,13740.036364089901,1178.6476719532006,10569.742814180086,448.07932482635118,266.88318499414385,86183.738327643485,80.19210645691156,80.19210645691156,0]
[38,null,"Cash Working Capital",null,173539.98305909458,107341.26201845316,29035.103111649434,6281.0529420469684,3160.6913810771321,5516.9686854229703,1692.1710191603461,257.77140957707661,88.610630517661093,19335.79267140809,387.01566498848831,443.54352479326849,0]
[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,{"$f":"SUM(E313:E323)","v":85566309.267107531},58231927.149295829,10971319.389153041,1604693.6661313726,122122.14844378865,3340838.8493164214,857907.28013742552,177518.2011973419,38628.721923826379,9766670.1387581192,{"$f":"SUM(O313:O323)","v":227313.59744527095},{"$f":"SUM(P313:P323)","v":227370.12530507572},{"$f":"ROUND(SUM(F325:P325)-E325,0)","v":0}]
[43]
[44,null,"Rate Base Deductions :"]
[45,null,"Accum Provision For Depreciation",null,{"$f":"SUM(F328:P328)","v":-28791300.970152777},-19727898.083913788,-3558642.4096090212,-478179.63030319073,-24828.639164334829,-1169350.9124828083,-286956.82942483533,-61663.369142231422,-13193.355942708617,-3311468.5816788212,-79559.579245519737,-79559.579245519737,{"$f":"ROUND(SUM(F328:P328)-E328,0)","v":0}]
[46,null,"Accum Provision For Amortization",null,-1033590.4091115895,-593276.86159120651,-243569.23978825074,-71205.299907151813,-15326.065441147992,-1314.7004035318644,-11789.821058232525,-499.80166523154145,-297.68983501763694,-96132.031864511635,-89.448778653471962,-89.448778653471962,0]
[47,null,"Accum Deferred Income Taxes",null,-14468881.163350977,-8337778.1046437891,-3422641.5156033351,-996082.16688105965,-166023.16552665661,-18352.158553392066,-166979.48439241148,-7211.5722291224647,-4354.988097293337,-1346964.4685455349,-1246.7694391914542,-1246.7694391914542,0]
[48,null,"Unamortized ITC",null,-649.73292392779024,-374.7561856816215,-153.74226798384149,-44.703228518761158,-7.1512533854202713,-0.79035138770661606,-7.5188408254927586,-0.32236283852190523,-0.19702925988781089,-60.444028620904383,-5.3687712816145268E-2,-5.3687712816145268E-2,0]
[49,null,"Customer Advance For Construction",null,-110359.71644512852,-43081.394596933627,-6092.3841999979941,-1951.9512466889564,-105.64511037955377,-19030.383912802055,-416.10589150651714,-318.16296047950277,-817.69300195006588,-38545.99552439023,0,0,0]
[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,-210591.56726395001,-100229.28245717261,-52773.470196794158,-16372.174858661409,-2013.6123277509464,-16119.430139566273,-2046.1947961115584,-80.202500431883664,-71.270117831614073,-17581.545955025733,-1689.2545158637099,-1615.1293987401098,0]
[52]
[53,null,"Total Rate Base Deductions",null,{"$f":"SUM(E328:E334)","v":-44615373.559248343},-28802638.483388569,-7283872.7616653824,-1563835.9264252712,-208304.27882365533,-1224168.3758434884,-468195.95440392289,-69773.430860335327,-18735.194024061155,-4810753.0675969049,{"$f":"SUM(O328:O334)","v":-82585.105666941192},{"$f":"SUM(P328:P334)","v":-82510.980549817599},{"$f":"ROUND(SUM(F336:P336)-E336,0)","v":0}]
[54]
[55,null,"Total Rate Base",null,{"$f":"E325+E336","v":40950935.707859188},29429288.66590726,3687446.6274876585,40857.739706101362,-86182.130379866678,2116670.4734729333,389711.32573350263,107744.77033700657,19893.527899765224,4955917.0711612143,{"$f":"O325+O336","v":144728.49177832977},{"$f":"P325+P336","v":144859.14475525811},{"$f":"ROUND(SUM(F338:P338)-E338,0)","v":0}]
[56]
[57,null,"Calculated Return On Rate Base",null,null,{"$f":"'Class Summary'!F60","v":6.3329110528899987E-2},{"$f":"'Class Summary'!G60","v":8.5131279850851643E-2},{"$f":"'Class Summary'!H60","v":7.1766032153493003E-2},{"$f":"'Class Summary'!I60","v":0.11197713968187749},{"$f":"'Class Summary'!J60","v":5.231546741234884E-2},{"$f":"'Class Summary'!K60","v":5.9171412569879372E-2},{"$f":"'Class Summary'!L60","v":3.9705772308177394E-2},{"$f":"'Class Summary'!M60","v":0.19352321245113005},{"$f":"'Class Summary'!N60","v":7.8425306547927176E-2},{"$f":"'Class Summary'!O60","v":4.0306568425632759E-2},{"$f":"'Class Summary'!P60","v":6.974309666438834E-2}]
[58]
[59,null,"Return On Rate Base",{"$f":"ActualROR","v":6.9331348082225699E-2},{"$f":"$D$342*E338","v":2839183.5778544312},2040372.2563083158,255655.64566497609,{"$f":"$D$342*H338","v":2832.7221734166874},-5975.1232798342944,146751.61737172143,27019.211576015114,7470.0901762744688,1379.2451074020912,343600.41152732266,{"$f":"$D$342*O338","v":10034.221440898922},{"$f":"$D$342*P338","v":10043.279787920319},{"$f":"ROUND(SUM(F342:P342)-E342,0)","v":0}]
[60,null,"Total Operating Expenses",null,{"$f":"E309","v":8136704.0845471667},5570843.4094046568,890510.22128095629,{"$f":"H309","v":60386.272986235701},50762.385705726912,402225.68593225186,76980.988953210996,18638.978430022424,5472.3949761757121,1004033.7689978096,{"$f":"O309","v":26964.468317883027},{"$f":"P309","v":29885.509562236162},{"$f":"ROUND(SUM(F343:P343)-E343,0)","v":0}]
[61,null,"Revenue Credits",null,{"$f":"SUM(F344:P344)","v":-333195.06630721927},-134272.66840895687,-115705.8542782052,-28450.700660231279,-3162.1785670217851,-4864.5097476852825,-8656.0806545263822,-222.60111775477532,-71.666145425381757,-37697.067754291624,-43.320867243833867,-48.418105876877853,{"$f":"ROUND(SUM(F344:P344)-E344,0)","v":0}]
[62]
[63,null,"Total Revenue Requirements",null,{"$f":"E342+E343+E344","v":10642692.596094379},7476942.9973040158,1030460.0126677272,34768.294499421114,41625.083858870828,544112.793556288,95344.119874699725,25886.467488542115,6779.9739381524214,1309937.1127708405,{"$f":"O342+O343+O344","v":36955.368891538114},{"$f":"P342+P343+P344","v":39880.371244279602},{"$f":"ROUND(SUM(F346:P346)-E346,0)","v":0}]
[64]
[65]
[66,null,"Return On Rate Base @ Target ROR",{"$f":"TargetROR","v":7.7163338949613164E-2},{"$f":"$D349*E338","v":3159910.9323293553},2270862.176373411,284535.69397543813,{"$f":"$D349*H338","v":3152.7196176569673},-6650.1009379014067,163329.36118923014,30071.427120077366,8313.9462335626649,1535.0510362331702,382415.10876818694,{"$f":"$D349*O338","v":11167.733666757562},{"$f":"$D349*P338","v":11177.815286701059},{"$f":"ROUND(SUM(F349:P349)-E349,0)","v":0}]
[67,null,"Total Operating Expenses Adjusted for Taxes",null,{"$f":"SUM(F350:P350)","v":8408711.1834834386},{"$f":"F343+((F349-(F340*F338))*(1/NetToGross))-(F349-(F340*F338))","v":5821135.6834096126},872447.44161921507,60521.843168348445,52606.897351478663,434559.3693468087,81291.546324798386,21120.102589485421,4049.3199907452831,1000188.8696800272,30243.790237786106,30546.319765132452,{"$f":"ROUND(SUM(F350:P350)-E350,0)","v":0}]
[68,null,"Revenue Credits",null,{"$f":"E344","v":-333195.06630721927},-134272.66840895687,-115705.8542782052,{"$f":"H344","v":-28450.700660231279},-3162.1785670217851,-4864.5097476852825,-8656.0806545263822,-222.60111775477532,-71.666145425381757,-37697.067754291624,{"$f":"O344","v":-43.320867243833867},{"$f":"P344","v":-48.418105876877853},{"$f":"ROUND(SUM(F351:P351)-E351,0)","v":0}]
[69]
[70,null,"Total Target Revenue Requirements",null,{"$f":"SUM(E349:E351)","v":11235427.049505575},7957725.1913740663,1041277.281316448,{"$f":"SUM(H349:H351)","v":35223.862125774132},42794.617846555469,593024.22078835359,102706.89279034937,29211.447705293307,5512.7048815530716,1344906.9106939225,{"$f":"SUM(O349:O351)","v":41368.203037299834},{"$f":"SUM(P349:P351)","v":41675.716945956628},{"$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$6","v":"12 Months Ended June 2015"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N"]
[null,null,null,null,{"$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,{"$f":"SUM(F367:P367)","v":28483980.936848398},20654668.936134048,3404504.4095302261,587712.85274621542,183515.0959633172,66063.396309215022,79769.899572389244,43934.190896872853,34827.446032116917,3414550.6409901688,6878.2839061593786,7555.784767669561]
[14]
[{"$f":"A368+1","v":15},null,"Operating Expenses"]
[{"$f":"A369+1","v":16},null,"Operation & Maintenance Expenses",null,{"$f":"SUM(F370:P370)","v":2298030.167072372},1229701.7161612341,548825.90796077251,166211.16647784316,44094.314277850288,61124.009291704861,24177.106797030629,1151.5020310050031,679.68962469174107,208559.81873492914,6254.3210379393558,7250.6146773714136,{"$f":"ROUND(SUM(F370:P370)-E370,0)","v":0}]
[17,null,"Depreciation Expense",null,5428134.3601930737,4232342.3164363997,492682.57970857399,67111.263023018357,7108.58367561263,609.78845893326138,5468.3917300739431,14578.874745213345,3134.8822660306664,605014.70332386345,41.488412677163268,41.488412677163268,0]
[18,null,"Amortization Expense",null,469605.87964475021,268676.45011698856,110771.16724907504,32421.878119032841,6926.9904122825428,1294.2664442342357,5340.1775057093382,226.22052721013813,135.74666119322532,43588.655930641129,113.83908063476559,110.48759774844936,0]
[19,null,"Taxes Other Than Income",null,1578491.8689967692,911733.23990745831,374318.93475424661,108651.75005692073,17607.412740295535,738.95949278967623,18332.742468451015,772.92880841563931,450.31806387729955,145731.14784903036,75.682733090215152,78.752122194206066,0]
[20,null,"Income Taxes - Federal",null,8150642.5917674741,5513043.890143319,1227262.785578391,262456.07656377787,123581.3417686201,9645.2411913178312,45482.727068051317,6538.1459268801718,10359.961207620259,950947.17497138155,717.90213153931325,607.34521657488301,0]
[21,null,"Income Taxes - State",null,1107536.9598822047,749131.10236900044,166764.62980832349,35663.421855064247,16792.651870028891,1310.6280868152094,6180.3472176514624,888.42544395666062,1407.7466667443653,129217.9274601201,97.550976540315531,82.528127959353782,0]
[22,null,"Income Taxes Deferred",null,-393046.41776577599,-227022.69865436014,-93205.87536543014,-27054.419463685277,-4384.2674388275918,-184.00182301831774,-4564.8754336801285,-192.46022440953016,-112.12975203647034,-36287.235141325451,-18.845093669527984,-19.609375333404842,0]
[23,null,"Investment Tax Credit Adj",null,-105615.26349557823,-61003.131065669455,-25045.293993551022,-7269.7765740222994,-1178.0938328327368,-49.443017779460114,-1226.6248971131026,-51.715869664899827,-30.130317366441226,-9750.7208506374081,-5.0638536405441252,-5.2692233008861145,0]
[24,null,"Misc Revenues & Expense",null,-5243.8083222324994,-1744.6082702622398,-1428.5468296639926,-475.4871889019858,-9.797721702305104,-977.99130234964173,-38.002977262559575,-1.2102335822188295,-2.1608359260070933,-364.84923114856588,-102.84791323754219,-98.305818195439954,0]
[25]
[26,null,"Total Operating Expenses",null,{"$f":"SUM(E370:E378)","v":18528536.337973054},12614858.27714411,2800946.2888707379,637715.87286904769,210539.13575132735,73511.456822647655,99151.989478911928,23910.71115502431,16023.923584828639,2036656.623046854,{"$f":"SUM(O370:O378)","v":7174.0275118735135},{"$f":"SUM(P370:P378)","v":8048.0317376957364},{"$f":"ROUND(SUM(F380:P380)-E380,0)","v":0}]
[27]
[28]
[29,null,"Rate Base :"]
[30,null,"Electric Plant In Service",null,{"$f":"SUM(F384:P384)","v":268849598.4896003},210139931.66809997,24038160.816661354,3181985.215524008,318130.47560744337,27289.865508075316,244726.95846072404,727606.50634725241,155994.383865988,30012059.137305912,1856.7311098080791,1856.7311098080791,{"$f":"ROUND(SUM(F384:P384)-E384,0)","v":0}]
[31,null,"Plant Held For Future Use ",null,405919.88090443867,195594.05517191094,126474.24587057807,40118.638615666227,283.8092916276272,0,5482.0938629290513,85.620219344924834,65.313946300156047,37816.10392608172,0,0,0]
[32,null,"Electric Plant Acquisition Adj",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,"Nuclear Fuel",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,"Prepayments",null,207935.09762297719,119353.93463882507,49000.642040454855,14324.901679567036,3083.2589830438214,264.48809348796101,2371.8463049673487,100.54883166086636,59.888486154748577,19339.598407868249,17.995078473641023,17.995078473641023,0]
[35,null,"Fuel Stock",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,"Materials & Supplies",null,1043956.8966655852,599227.1849954701,246012.13928745515,71919.459838164039,15479.779586758101,1327.8863089449781,11908.068124175268,504.8144707843162,300.67554187255445,97096.196685584582,90.345913188058432,90.345913188058432,0]
[37,null,"Misc Deferred Debits",null,2967578.3388192276,1703378.3865061377,699320.34355810541,204440.07969773759,44003.213866477025,3774.6832837889128,33850.176319881386,1434.998411722657,854.70791746639838,276008.11009170749,256.8195831016277,256.8195831016277,0]
[38,null,"Cash Working Capital",null,486646.24034155702,286987.47925877036,101697.68873255364,28638.63813428564,10905.48588592626,3595.9516267330728,4340.3467551391104,308.12000743790344,273.58443914959912,49179.554630678933,338.71413059206412,380.67674029056775,0]
[39,null,"Weatherization Loans",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,"Miscellaneous Rate Base",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41]
[42,null,"Total Rate Base Additions",null,{"$f":"SUM(E384:E394)","v":273961634.94395405},213044472.70867109,25260665.876150504,3541426.9334894288,391886.02322127623,36252.874821030244,302679.48982781626,730040.60828820313,157548.55419693148,30491498.701047834,{"$f":"SUM(O384:O394)","v":2560.6058151634702},{"$f":"SUM(P384:P394)","v":2602.5684248619737},{"$f":"ROUND(SUM(F396:P396)-E396,0)","v":0}]
[43]
[44,null,"Rate Base Deductions :"]
[45,null,"Accum Provision For Depreciation",null,{"$f":"SUM(F399:P399)","v":-73601147.705526307},-57643901.200477354,-6499552.1914470699,-839425.68773361086,-79515.0675159206,-6820.9607841928828,-61168.237930723655,-200426.34873661672,-42867.810760578286,-8226542.0394585533,-464.08034085196357,-464.08034085196357,{"$f":"ROUND(SUM(F399:P399)-E399,0)","v":0}]
[46,null,"Accum Provision For Amortization",null,-3310129.5089250132,-1900001.4214561603,-780043.73974650225,-228038.84627481297,-49082.558260254482,-4210.3995574678493,-37757.543264498003,-1600.6420203867933,-953.36788994189806,-307868.06129630492,-286.46457934207967,-286.46457934207967,0]
[47,null,"Accum Deferred Income Taxes",null,-45229275.148625314,-26087566.154685363,-10702322.576757198,-3111885.7429666459,-497813.78642689623,-55018.022116812448,-523402.32112467778,-22440.35508168205,-13715.621110784601,-4207635.9391787574,-3737.3145882502376,-3737.3145882502376,0]
[48,null,"Unamortized ITC",null,-2080.8050321036935,-1200.1770700863678,-492.36797626614612,-143.16452103242568,-22.902277970270816,-2.5311433115136972,-24.079496742588955,-1.0323845257904138,-0.63099692250132522,-193.57528960464921,-0.17193782071968486,-0.17193782071968486,0]
[49,null,"Customer Advance For Construction",null,-353432.99510258686,-137970.50967561433,-19511.191805132781,-6251.2300469213378,-338.33421271931212,-60945.839667845699,-1332.6017522716477,-1018.9341879007734,-2618.7063184176404,-123445.64743576333,0,0,0]
[50,null,"Customer Service Deposits",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,"Misc Rate Base Deductions",null,-674430.9496160472,-320989.72919556982,-169009.90899957489,-52432.780574577118,-6448.7030131720085,-51623.351863235956,-6553.0501404705101,-256.85287037187214,-228.24642920377437,-56305.857296290727,-5409.9294766594658,-5172.5397569210145,0]
[52]
[53,null,"Total Rate Base Deductions",null,{"$f":"SUM(E399:E405)","v":-123170497.11282736},-86091629.192560121,-18170931.976731744,{"$f":"SUM(H399:H405)","v":-4238177.4521176005},-633221.35170693288,-178621.10513286636,-630237.8337093842,-225744.16528148399,-60384.383505848702,-12921991.119955275,{"$f":"SUM(O399:O405)","v":-9897.960922924467},{"$f":"SUM(P399:P405)","v":-9660.5712031860148},{"$f":"ROUND(SUM(F407:P407)-E407,0)","v":0}]
[54]
[55,null,"Total Rate Base",null,{"$f":"E396+E407","v":150791137.83112669},126952843.51611097,7089733.8994187601,{"$f":"H396+H407","v":-696750.51862817165},-241335.32848565665,-142368.23031183612,-327558.34388156794,504296.44300671911,97164.170691082778,17569507.581092559,{"$f":"O396+O407","v":-7337.3551077609973},{"$f":"P396+P407","v":-7058.0027783240412},{"$f":"ROUND(SUM(F409:P409)-E409,0)","v":0}]
[56]
[57,null,"Calculated Return On Rate Base",null,null,{"$f":"'Class Summary'!F60","v":6.3329110528899987E-2},{"$f":"'Class Summary'!G60","v":8.5131279850851643E-2},{"$f":"'Class Summary'!H60","v":7.1766032153493003E-2},{"$f":"'Class Summary'!I60","v":0.11197713968187749},{"$f":"'Class Summary'!J60","v":5.231546741234884E-2},{"$f":"'Class Summary'!K60","v":5.9171412569879372E-2},{"$f":"'Class Summary'!L60","v":3.9705772308177394E-2},{"$f":"'Class Summary'!M60","v":0.19352321245113005},{"$f":"'Class Summary'!N60","v":7.8425306547927176E-2},{"$f":"'Class Summary'!O60","v":4.0306568425632759E-2},{"$f":"'Class Summary'!P60","v":6.974309666438834E-2}]
[58]
[59,null,"Return On Rate Base",{"$f":"ActualROR","v":6.9331348082225699E-2},{"$f":"$D$413*E409","v":10454552.864684716},8801811.7838438191,491540.80879095738,{"$f":"$D$413*H409","v":-48306.652733481053},-16732.10366377734,-9870.581331600386,-22710.06155689037,34963.552226727137,6736.5229393042528,1218117.6457380315,{"$f":"$D$413*O409","v":-508.70872097907437},{"$f":"$D$413*P409","v":-489.34084738930017},{"$f":"ROUND(SUM(F413:P413)-E413,0)","v":0}]
[60,null,"Total Operating Expenses",null,{"$f":"E380","v":18528536.337973054},12614858.27714411,2800946.2888707379,{"$f":"H380","v":637715.87286904769},210539.13575132735,73511.456822647655,99151.989478911928,23910.71115502431,16023.923584828639,2036656.623046854,{"$f":"O380","v":7174.0275118735135},{"$f":"P380","v":8048.0317376957364},{"$f":"ROUND(SUM(F414:P414)-E414,0)","v":0}]
[61,null,"Revenue Credits",null,{"$f":"SUM(F415:P415)","v":-1173174.8741741907},-467935.92099250003,-409792.12768020999,-99623.711301108706,-11526.75396832423,-17913.197620610448,-31168.006292183672,-806.97011905699367,-254.51619799080436,-133816.74200806109,-159.07489890866958,-177.85309523594557,{"$f":"ROUND(SUM(F415:P415)-E415,0)","v":0}]
[62]
[63,null,"Total Revenue Requirements",null,{"$f":"E413+E414+E415","v":27809914.328483582},20948734.139995426,2882694.9699814855,{"$f":"H413+H414+H415","v":489785.50883445796},182280.27811922578,45727.677870436819,45273.921629837881,58067.293262694453,22505.930326142086,3120957.5267768241,{"$f":"O413+O414+O415","v":6506.2438919857696},{"$f":"P413+P414+P415","v":7380.8377950704908},{"$f":"ROUND(SUM(F417:P417)-E417,0)","v":0}]
[64]
[65]
[66,null,"Return On Rate Base @ Target ROR",{"$f":"TargetROR","v":7.7163338949613164E-2},{"$f":"$D420*E409","v":11635547.679061064},9796105.294850871,547067.53994341241,{"$f":"$D420*H409","v":-53763.596432224367},-18622.239752454956,-10985.608011208802,-25275.495514707374,38913.197362811741,7497.5118367940895,1355721.8686576432,{"$f":"$D420*O409","v":-566.17481917383725},{"$f":"$D420*P409","v":-544.61906069112945},{"$f":"ROUND(SUM(F420:P420)-E420,0)","v":0}]
[67,null,"Total Operating Expenses Adjusted for Taxes",null,{"$f":"SUM(F421:P421)","v":19561413.476648081},{"$f":"F414+((F420-(F411*F409))*(1/NetToGross))-(F420-(F411*F409))","v":13694575.7061234},2766217.5689128768,635403.98299513326,215704.31119966033,71336.678393560971,95528.899923620949,35523.544746498163,9073.3263108175142,2023025.8486125092,7007.7744877222849,8015.8349422785959,{"$f":"ROUND(SUM(F421:P421)-E421,0)","v":0}]
[68,null,"Revenue Credits",null,{"$f":"E415","v":-1173174.8741741907},-467935.92099250003,-409792.12768020999,{"$f":"H415","v":-99623.711301108706},-11526.75396832423,-17913.197620610448,-31168.006292183672,-806.97011905699367,-254.51619799080436,-133816.74200806109,{"$f":"O415","v":-159.07489890866958},{"$f":"P415","v":-177.85309523594557},{"$f":"ROUND(SUM(F422:P422)-E422,0)","v":0}]
[69]
[70,null,"Total Target Revenue Requirements",null,{"$f":"SUM(E420:E422)","v":30023786.281534955},23022745.07998177,2903492.9811760793,482016.67526180018,185555.31747888116,42437.872761741717,39085.398116729899,73629.771990252921,16316.3219496208,3244930.9752620915,{"$f":"SUM(O420:O422)","v":6282.5247696397782},{"$f":"SUM(P420:P422)","v":7293.3627863515212},{"$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$6","v":"12 Months Ended June 2015"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N"]
[null,null,null,null,{"$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":40028388.748571359},{"$f":"Retail!$I$17","v":34754318.021342874},{"$f":"Retail!J17","v":910932.96054085577},{"$f":"Retail!K17","v":202444.74362895818},{"$f":"Retail!L17","v":324141.18608957733},{"$f":"Retail!M17","v":204697.00436085387},{"$f":"Retail!N17","v":94563.531887270365},{"$f":"Retail!O17","v":97191.554276293566},{"$f":"Retail!P17","v":20343.396764772078},{"$f":"Retail!Q17","v":3416282.3665000768},{"$f":"Retail!R17","v":1321.4600758342963},{"$f":"Retail!S17","v":2152.5231039867585},{"$f":"ROUND(SUM(F15:P15)-E15,0)","v":0}]
[{"$f":"ROW()","v":16},null,"Depreciation Expense",null,{"$f":"'Function Summary'!$I16","v":650820.85596177203},{"$f":"Retail!$I$18","v":566755.23685960588},{"$f":"Retail!J18","v":12664.863004059407},{"$f":"Retail!K18","v":225.15695892599592},{"$f":"Retail!L18","v":6708.0404035974771},{"$f":"Retail!M18","v":423.97614404808297},{"$f":"Retail!N18","v":2240.0940609556646},{"$f":"Retail!O18","v":1706.6645214341549},{"$f":"Retail!P18","v":356.48736557325145},{"$f":"Retail!Q18","v":59734.978335274529},{"$f":"Retail!R18","v":2.6791541488030517},{"$f":"Retail!S18","v":2.6791541488030517},0]
[{"$f":"ROW()","v":17},null,"Amortization Expense",null,{"$f":"'Function Summary'!$I17","v":1765606.7239751965},{"$f":"Retail!$I$19","v":1537545.7745107242},{"$f":"Retail!J19","v":34358.406116452803},{"$f":"Retail!K19","v":610.82652313295898},{"$f":"Retail!L19","v":18198.18945996512},{"$f":"Retail!M19","v":1150.2015091851047},{"$f":"Retail!N19","v":6077.1333618610124},{"$f":"Retail!O19","v":4629.9966066100542},{"$f":"Retail!P19","v":967.11173881819718},{"$f":"Retail!Q19","v":162054.54763648266},{"$f":"Retail!R19","v":7.2682559822123505},{"$f":"Retail!S19","v":7.2682559822123505},0]
[{"$f":"ROW()","v":18},null,"Taxes Other Than Income",null,{"$f":"'Function Summary'!$I18","v":359080.81808806304},{"$f":"Retail!$I$20","v":127802.3470060687},{"$f":"Retail!J20","v":19502.835745169723},{"$f":"Retail!K20","v":35102.087161120122},{"$f":"Retail!L20","v":541.52003937588711},{"$f":"Retail!M20","v":59184.143207083085},{"$f":"Retail!N20","v":2649.9232780594721},{"$f":"Retail!O20","v":-67.624754451124588},{"$f":"Retail!P20","v":-33.193622461910238},{"$f":"Retail!Q20","v":113585.58122041468},{"$f":"Retail!R20","v":415.94459034266396},{"$f":"Retail!S20","v":397.25421734152133},0]
[{"$f":"ROW()","v":19},null,"Income Taxes - Federal",null,{"$f":"'Function Summary'!$I19","v":-1105746.4948441782},{"$f":"Retail!$I$21","v":-508146.82421366079},{"$f":"Retail!J21","v":-140632.33895225913},{"$f":"Retail!K21","v":-84514.275295568325},{"$f":"Retail!L21","v":-5873.6067920763453},{"$f":"Retail!M21","v":-109360.8767748251},{"$f":"Retail!N21","v":-7034.4145620189784},{"$f":"Retail!O21","v":-731.1281178009807},{"$f":"Retail!P21","v":-132.17224798157491},{"$f":"Retail!Q21","v":-237689.58055685207},{"$f":"Retail!R21","v":-5788.3991823924671},{"$f":"Retail!S21","v":-5842.8781487418746},0]
[{"$f":"ROW()","v":20},null,"Income Taxes - State",null,{"$f":"'Function Summary'!$I20","v":-150252.58407687786},{"$f":"Retail!$I$22","v":-69048.713954386898},{"$f":"Retail!J22","v":-19109.599199163647},{"$f":"Retail!K22","v":-11484.086374004972},{"$f":"Retail!L22","v":-798.12561240389743},{"$f":"Retail!M22","v":-14860.326855158661},{"$f":"Retail!N22","v":-955.86010929233385},{"$f":"Retail!O22","v":-99.348168412093401},{"$f":"Retail!P22","v":-17.960013343998988},{"$f":"Retail!Q22","v":-32298.066377184419},{"$f":"Retail!R22","v":-786.54731340162834},{"$f":"Retail!S22","v":-793.95010012535113},0]
[{"$f":"ROW()","v":21},null,"Income Taxes Deferred",null,{"$f":"'Function Summary'!$I21","v":16092.57784482534},{"$f":"Retail!$I$23","v":5727.5942193106748},{"$f":"Retail!J23","v":874.03973315838812},{"$f":"Retail!K23","v":1573.1363016379037},{"$f":"Retail!L23","v":24.268780032834002},{"$f":"Retail!M23","v":2652.3985235705331},{"$f":"Retail!N23","v":118.75904945868842},{"$f":"Retail!O23","v":-3.0306732368395046},{"$f":"Retail!P23","v":-1.4876064844238783},{"$f":"Retail!Q23","v":5090.4551726597128},{"$f":"Retail!R23","v":18.640986546882914},{"$f":"Retail!S23","v":17.8033581709891},0]
[{"$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$25","v":820185.98521437496},{"$f":"Retail!J25","v":50927.636832585318},{"$f":"Retail!K25","v":15879.485408796683},{"$f":"Retail!L25","v":0},{"$f":"Retail!M25","v":26871.44034096886},{"$f":"Retail!N25","v":3919.3058053620407},{"$f":"Retail!O25","v":0},{"$f":"Retail!P25","v":0},{"$f":"Retail!Q25","v":13465.21639791238},{"$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":42495239.715520158},{"$f":"SUM(F15:F23)","v":37235139.420984909},{"$f":"SUM(G15:G23)","v":869518.80382085859},{"$f":"SUM(H15:H23)","v":159837.07431299856},342941.47236806829,170757.96045572578,101578.47277165594,102627.08369043675,21482.182378891615,3500225.498328784,-4808.9534329392363,-4059.300159236941,{"$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":66900884.59637934},{"$f":"Retail!$I$33","v":58259390.964823768},{"$f":"Retail!J33","v":1301879.8191576402},{"$f":"Retail!K33","v":23144.924731890518},{"$f":"Retail!L33","v":689550.48504973657},{"$f":"Retail!M33","v":43582.467932227373},{"$f":"Retail!N33","v":230269.62471195363},{"$f":"Retail!O33","v":175435.9362446552},{"$f":"Retail!P33","v":36644.984385202697},{"$f":"Retail!Q33","v":6140434.5840603448},{"$f":"Retail!R33","v":275.40264096194232},{"$f":"Retail!S33","v":275.40264096194232},{"$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":10884.429511081644},{"$f":"Retail!$I$37","v":4307.8588190288583},{"$f":"Retail!J37","v":2856.9443886011186},{"$f":"Retail!K37","v":923.61584338850832},{"$f":"Retail!L37","v":57.392881162636861},{"$f":"Retail!M37","v":1508.7706774262501},{"$f":"Retail!N37","v":90.700754860623434},{"$f":"Retail!O37","v":3.2326229537994093},{"$f":"Retail!P37","v":4.1256499614412201},{"$f":"Retail!Q37","v":823.56379696341594},{"$f":"Retail!R37","v":157.77025145273933},{"$f":"Retail!S37","v":150.45382528225142},0]
[{"$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":132495.12657373352},{"$f":"Retail!$I$40","v":52439.156219247932},{"$f":"Retail!J40","v":34777.312673708177},{"$f":"Retail!K40","v":11243.087931312721},{"$f":"Retail!L40","v":698.63809089238521},{"$f":"Retail!M40","v":18366.122144739129},{"$f":"Retail!N40","v":1104.0916736477852},{"$f":"Retail!O40","v":39.350412163792491},{"$f":"Retail!P40","v":50.221145103061254},{"$f":"Retail!Q40","v":10025.163873689207},{"$f":"Retail!R40","v":1920.5222850235666},{"$f":"Retail!S40","v":1831.4601242057472},0]
[{"$f":"ROW()","v":37},null,"Cash Working Capital",null,{"$f":"'Function Summary'!$I37","v":716828.53383300884},{"$f":"Retail!$I$41","v":627781.20698604453},{"$f":"Retail!J41","v":14348.021607666165},{"$f":"Retail!K41","v":2701.1728904036231},{"$f":"Retail!L41","v":5823.2981300027113},{"$f":"Retail!M41","v":2674.4321896442457},{"$f":"Retail!N41","v":1640.6176620074011},{"$f":"Retail!O41","v":1761.4911856710635},{"$f":"Retail!P41","v":368.77831439059298},{"$f":"Retail!Q41","v":59869.341587849463},{"$f":"Retail!R41","v":-76.846759860484042},{"$f":"Retail!S41","v":-62.97996081035091},0]
[{"$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":67761092.686297163},{"$f":"SUM(F29:F39)","v":58943919.186848097},{"$f":"SUM(G29:G39)","v":1353862.0978276159},{"$f":"SUM(H29:H39)","v":38012.801396995368},696129.81415179418,66131.792944036992,233105.03480246942,177240.01046544386,37068.109494657787,6211152.6533188475,2276.8484175777644,2194.3366296395902,{"$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'!$I44","v":-3952231.4961808431},{"$f":"Retail!$I$48","v":-3441727.2852017186},{"$f":"Retail!J48","v":-76909.751740345615},{"$f":"Retail!K48","v":-1367.3077875425167},{"$f":"Retail!L48","v":-40735.831247406815},{"$f":"Retail!M48","v":-2574.6745126351084},{"$f":"Retail!N48","v":-13603.390581319441},{"$f":"Retail!O48","v":-10364.039832526001},{"$f":"Retail!P48","v":-2164.8362699241711},{"$f":"Retail!Q48","v":-362751.83967709169},{"$f":"Retail!R48","v":-16.269665166730544},{"$f":"Retail!S48","v":-16.269665166730544},{"$f":"ROUND(SUM(F44:P44)-E44,0)","v":0}]
[{"$f":"ROW()","v":45},null,"Accum Provision For Amortization",null,{"$f":"'Function Summary'!$I45","v":-54758493.572267883},{"$f":"Retail!$I$49","v":-47678410.124182574},{"$f":"Retail!J49","v":-1063279.7127384064},{"$f":"Retail!K49","v":-18903.072740001284},{"$f":"Retail!L49","v":-566038.75196435279},{"$f":"Retail!M49","v":-34935.87531303196},{"$f":"Retail!N49","v":-188665.75004406669},{"$f":"Retail!O49","v":-144009.64111647292},{"$f":"Retail!P49","v":-30080.673110624273},{"$f":"Retail!Q49","v":-5033728.4434082732},{"$f":"Retail!R49","v":-220.76382504285598},{"$f":"Retail!S49","v":-220.76382504285598},0]
[{"$f":"ROW()","v":46},null,"Accum Deferred Income Taxes",null,{"$f":"'Function Summary'!$I46","v":-10610295.95924696},{"$f":"Retail!$I$50","v":-9157025.0555538423},{"$f":"Retail!J50","v":-211561.09593943777},{"$f":"Retail!K50","v":-10073.110692685568},{"$f":"Retail!L50","v":-89307.884896657371},{"$f":"Retail!M50","v":24675.365299239595},{"$f":"Retail!N50","v":-26096.183429916819},{"$f":"Retail!O50","v":-19126.807046359703},{"$f":"Retail!P50","v":-2628.4788728871954},{"$f":"Retail!Q50","v":-1119553.8964304279},{"$f":"Retail!R50","v":200.59415801079678},{"$f":"Retail!S50","v":200.59415801079678},0]
[{"$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":-1200097.4433116554},{"$f":"Retail!$I$54","v":-399270.87262997282},{"$f":"Retail!J54","v":-326937.08323816879},{"$f":"Retail!K54","v":-108819.95005602701},{"$f":"Retail!L54","v":-2242.3055997991801},{"$f":"Retail!M54","v":-223822.99073646474},{"$f":"Retail!N54","v":-8697.3575402565202},{"$f":"Retail!O54","v":-276.97393546459369},{"$f":"Retail!P54","v":-494.52869190936633},{"$f":"Retail!Q54","v":-83499.358212468927},{"$f":"Retail!R54","v":-23537.763041988026},{"$f":"Retail!S54","v":-22498.259629135446},0]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52},null,"Total Rate Base Deductions",null,{"$f":"SUM(E44:E50)","v":-86146886.033315033},{"$f":"SUM(F44:F50)","v":-65487703.825160861},{"$f":"SUM(G44:G50)","v":-2352453.750817514},{"$f":"SUM(H44:H50)","v":-1835323.2899653015},-723856.93026522663,-3096500.9232685575,-368787.41971868352,-173777.46193082322,-35368.516945345,-12027005.0139072,-23574.202374186814,-22534.698961334234,{"$f":"ROUND(SUM(F52:P52)-E52,0)","v":0}]
[{"$f":"ROW()","v":53}]
[{"$f":"ROW()","v":54},null,"Total Rate Base",null,{"$f":"E41+E52","v":-18385793.347017869},{"$f":"F41+F52","v":-6543784.6383127645},{"$f":"G41+G52","v":-998591.65298989811},{"$f":"H41+H52","v":-1797310.4885683062},-27727.11611343245,-3030369.1303245206,-135682.3849162141,3462.5485346206406,1699.592549312787,-5815852.3605883522,-21297.353956609051,-20340.362331694643,{"$f":"ROUND(SUM(F54:P54)-E54,0)","v":0}]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56},null,"Calculated Return On Rate Base",null,null,{"$f":"'Class Summary'!F60","v":6.3329110528899987E-2},{"$f":"'Class Summary'!G60","v":8.5131279850851643E-2},{"$f":"'Class Summary'!H60","v":7.1766032153493003E-2},{"$f":"'Class Summary'!I60","v":0.11197713968187749},{"$f":"'Class Summary'!J60","v":5.231546741234884E-2},{"$f":"'Class Summary'!K60","v":5.9171412569879372E-2},{"$f":"'Class Summary'!L60","v":3.9705772308177394E-2},{"$f":"'Class Summary'!M60","v":0.19352321245113005},{"$f":"'Class Summary'!N60","v":7.8425306547927176E-2},{"$f":"'Class Summary'!O60","v":4.0306568425632759E-2},{"$f":"'Class Summary'!P60","v":6.974309666438834E-2}]
[{"$f":"ROW()","v":57}]
[{"$f":"ROW()","v":58},null,"Return On Rate Base",{"$f":"ActualROR","v":6.9331348082225699E-2},{"$f":"$D$58*E54","v":-1274711.8383099653},{"$f":"$D$58*F54","v":-453689.41053398367},{"$f":"$D$58*G54","v":-69233.705485447761},{"$f":"$D$58*H54","v":-124609.95909476437},-1922.3583385766742,-210099.5769921609,-9407.0426572525703,240.06315770538416,117.83504263436218,-403220.88440678507,-1476.5742603960289,-1410.2247409373133,{"$f":"ROUND(SUM(F58:P58)-E58,0)","v":0}]
[{"$f":"ROW()","v":59},null,"Total Operating Expenses",null,{"$f":"E25","v":42495239.715520158},{"$f":"F25","v":37235139.420984909},{"$f":"G25","v":869518.80382085859},{"$f":"H25","v":159837.07431299856},342941.47236806829,170757.96045572578,101578.47277165594,102627.08369043675,21482.182378891615,3500225.498328784,-4808.9534329392363,-4059.300159236941,{"$f":"ROUND(SUM(F59:P59)-E59,0)","v":0}]
[{"$f":"ROW()","v":60},null,"Revenue Credits",null,{"$f":"'Function Summary'!$I$59","v":-8213376.1754447324},{"$f":"Retail!$I$99","v":-5790936.2945314273},{"$f":"Retail!J99","v":-667876.17410711537},{"$f":"Retail!K99","v":-96592.841879463987},{"$f":"Retail!L99","v":-53185.352257263396},{"$f":"Retail!M99","v":-32049.455218831419},{"$f":"Retail!N99","v":-131746.0872156847},{"$f":"Retail!O99","v":-13013.604256957064},{"$f":"Retail!P99","v":-3357.1795847327908},{"$f":"Retail!Q99","v":-1424474.8628470071},{"$f":"Retail!R99","v":-68.751344152808201},{"$f":"Retail!S99","v":-75.572202097650262},{"$f":"ROUND(SUM(F60:P60)-E60,0)","v":0}]
[{"$f":"ROW()","v":61}]
[{"$f":"ROW()","v":62},null,"Total Revenue Requirements",null,{"$f":"E58+E59+E60","v":33007151.701765459},{"$f":"F58+F59+F60","v":30990513.715919495},{"$f":"G58+G59+G60","v":132408.92422829545},{"$f":"H58+H59+H60","v":-61365.726661229797},287833.76177222823,-71391.071755266545,-39574.657101281337,89853.542591185076,18242.837836793184,1672529.7510749919,-6354.2790374880733,-5545.0971022719041,{"$f":"ROUND(SUM(F62:P62)-E62,0)","v":0}]
[{"$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":7.7163338949613164E-2},{"$f":"$D65*E54","v":-1418709.2038934825},{"$f":"$D65*F54","v":-504940.27205939963},{"$f":"$D65*G54","v":-77054.666191914002},{"$f":"$D65*H54","v":-138686.47842709106},-2139.5168587560688,-233833.40034567544,-10469.705856781709,267.18180620641886,131.14623595885971,-448770.58698098687,-1643.3749420837091,-1569.5302729584978,{"$f":"ROUND(SUM(F65:P65)-E65,0)","v":0}]
[{"$f":"ROW()","v":66},null,"Total Operating Expenses Adjusted for Taxes",null,{"$f":"SUM(F66:P66)","v":42395209.991235226},{"$f":"F59+((F65-(F56*F54))*(1/NetToGross))-(F65-(F56*F54))","v":37179485.383392781},874410.35692580475,153873.4132783681,343534.90152036375,124466.86445513146,100077.70370010195,102706.81853785152,21360.602754878342,3504737.5525969379,-5291.5182604150368,-4152.0876665917594,{"$f":"ROUND(SUM(F66:P66)-E66,0)","v":0}]
[{"$f":"ROW()","v":67},null,"Revenue Credits",null,{"$f":"E60","v":-8213376.1754447324},{"$f":"F60","v":-5790936.2945314273},{"$f":"G60","v":-667876.17410711537},{"$f":"H60","v":-96592.841879463987},-53185.352257263396,-32049.455218831419,-131746.0872156847,-13013.604256957064,-3357.1795847327908,-1424474.8628470071,-68.751344152808201,-75.572202097650262,{"$f":"ROUND(SUM(F67:P67)-E67,0)","v":0}]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69},null,"Total Target Revenue Requirements",null,{"$f":"SUM(E65:E67)","v":32763124.61189701},{"$f":"SUM(F65:F67)","v":30883608.816801958},{"$f":"SUM(G65:G67)","v":129479.51662677538},{"$f":"SUM(H65:H67)","v":-81405.90702818695},288210.0324043443,-141415.99110937541,-42138.089372364469,89960.396087100875,18134.569406104409,1631492.1027689439,-7003.6445466515543,-5797.1901416479068,{"$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$6","v":"12 Months Ended June 2015"}]
[]
[]
[null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N"]
[null,null,null,null,{"$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":6555619.8651410798},{"$f":"Misc!$I$17","v":2594594.8587839534},{"$f":"Misc!$J$17","v":1720718.6989863305},{"$f":"Misc!K17","v":556287.7103032507},{"$f":"Misc!L17","v":34567.352518053463},{"$f":"Misc!M17","v":908722.59449222847},{"$f":"Misc!N17","v":54628.464426382765},{"$f":"Misc!O17","v":1946.9874126946775},{"$f":"Misc!P17","v":2484.8516696540091},{"$f":"Misc!Q17","v":496027.02485119592},{"$f":"Misc!R17","v":95023.978381123175},{"$f":"Misc!S17","v":90617.343316211787},{"$f":"ROUND(SUM(F15:P15)-E15,0)","v":0}]
[{"$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$20","v":-980.86893526568167},{"$f":"Misc!$J$20","v":-659.81681843392232},{"$f":"Misc!K20","v":-213.95929159026286},{"$f":"Misc!L20","v":-12.835249106279425},{"$f":"Misc!M20","v":-355.94161873198493},{"$f":"Misc!N20","v":-20.801781634993013},{"$f":"Misc!O20","v":-0.73734511460364205},{"$f":"Misc!P20","v":-0.97454141294506813},{"$f":"Misc!Q20","v":-188.55988428610061},{"$f":"Misc!R20","v":-37.237890156797967},{"$f":"Misc!S20","v":-35.996644266428689},0]
[{"$f":"ROW()","v":19},null,"Income Taxes - Federal",null,{"$f":"'Function Summary'!$J19","v":2406230.7070043222},{"$f":"Misc!$I$21","v":837990.89545505366},{"$f":"Misc!$J$21","v":814434.71015785995},{"$f":"Misc!K21","v":214248.99188844961},{"$f":"Misc!L21","v":21851.325178562241},{"$f":"Misc!M21","v":235721.36343399301},{"$f":"Misc!N21","v":16263.991371738377},{"$f":"Misc!O21","v":326.32196106091703},{"$f":"Misc!P21","v":3044.2207826288341},{"$f":"Misc!Q21","v":210709.14363539289},{"$f":"Misc!R21","v":16865.574849437762},{"$f":"Misc!S21","v":34774.062704932272},0]
[{"$f":"ROW()","v":20},null,"Income Taxes - State",null,{"$f":"'Function Summary'!$J20","v":326966.77532677131},{"$f":"Misc!$I$22","v":113869.04508592811},{"$f":"Misc!$J$22","v":110668.15073229429},{"$f":"Misc!K22","v":29112.879685539534},{"$f":"Misc!L22","v":2969.232178344635},{"$f":"Misc!M22","v":32030.618358933541},{"$f":"Misc!N22","v":2210.0063101281685},{"$f":"Misc!O22","v":44.341734854286422},{"$f":"Misc!P22","v":413.65904501915264},{"$f":"Misc!Q22","v":28631.873098820262},{"$f":"Misc!R22","v":2291.7515134670452},{"$f":"Misc!S22","v":4725.217583442356},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,{"$f":"SUM(E15:E23)","v":9286309.6174721736},{"$f":"SUM(F15:F23)","v":3545473.9303896693},{"$f":"SUM(G15:G23)","v":2645161.743058051},{"$f":"SUM(H15:H23)","v":799435.6225856496},59375.07462585406,1176118.6346664231,73081.660326614321,2316.9137634952776,5941.75695588905,735179.48170112295,114144.06685387118,130080.62696031998,{"$f":"ROUND(SUM(F25:P25)-E25,0)","v":0}]
[{"$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$37","v":1041924.2399698596},{"$f":"Misc!$J$37","v":690997.48524266446},{"$f":"Misc!K37","v":223391.19643285731},{"$f":"Misc!L37","v":13881.38205015309},{"$f":"Misc!M37","v":364920.20918191213},{"$f":"Misc!N37","v":21937.42159223128},{"$f":"Misc!O37","v":781.86132734170485},{"$f":"Misc!P37","v":997.85412685028109},{"$f":"Misc!Q37","v":199192.01609565344},{"$f":"Misc!R37","v":38159.247143528046},{"$f":"Misc!S37","v":36389.65299078844},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'!$J36","v":73758775.029815257},{"$f":"Misc!$I$40","v":29192378.816864554},{"$f":"Misc!$J$40","v":19360198.733151808},{"$f":"Misc!K40","v":6258919.967932811},{"$f":"Misc!L40","v":388925.17110592924},{"$f":"Misc!M40","v":10224245.272070833},{"$f":"Misc!N40","v":614637.31893232942},{"$f":"Misc!O40","v":21905.999663349652},{"$f":"Misc!P40","v":27957.633153661605},{"$f":"Misc!Q40","v":5580913.2450239453},{"$f":"Misc!R40","v":1069136.4642907737},{"$f":"Misc!S40","v":1019556.4076252551},0]
[{"$f":"ROW()","v":37},null,"Cash Working Capital",null,{"$f":"'Function Summary'!$J37","v":152279.48465985229},{"$f":"Misc!$I$41","v":58139.66703388207},{"$f":"Misc!$J$41","v":43376.097529295854},{"$f":"Misc!K41","v":13109.367555565572},{"$f":"Misc!L41","v":973.64897800268238},{"$f":"Misc!M41","v":19286.320292964203},{"$f":"Misc!N41","v":1198.4133802968454},{"$f":"Misc!O41","v":37.993395918448954},{"$f":"Misc!P41","v":97.434582172678617},{"$f":"Misc!Q41","v":12055.677496279759},{"$f":"Misc!R41","v":1871.7661365085473},{"$f":"Misc!S41","v":2133.0982789656064},0]
[{"$f":"ROW()","v":38},null,"Weatherization Loans",null,{"$f":"'Function Summary'!$J38","v":4637895.4428546047},{"$f":"Misc!$I$42","v":1460749.8291004258},{"$f":"Misc!$J$42","v":1265356.3474756852},{"$f":"Misc!K42","v":430979.45904410543},{"$f":"Misc!L42","v":11729.068966051431},{"$f":"Misc!M42","v":914272.94878061174},{"$f":"Misc!N42","v":35632.796628003452},{"$f":"Misc!O42","v":1143.8600678075841},{"$f":"Misc!P42","v":2495.4328904457689},{"$f":"Misc!Q42","v":311996.40415927203},{"$f":"Misc!R42","v":96316.613017530995},{"$f":"Misc!S42","v":107222.68272466517},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,{"$f":"SUM(E29:E39)","v":81181522.523483545},{"$f":"SUM(F29:F39)","v":31753192.552968722},{"$f":"SUM(G29:G39)","v":21359928.663399454},{"$f":"SUM(H29:H39)","v":6926399.9909653384},415509.27110013645,11522724.750326321,673405.95053286105,23869.71445441739,31548.354753130334,6104157.3427751502,1205484.090588341,1165301.8416196741,{"$f":"ROUND(SUM(F41:P41)-E41,0)","v":0}]
[{"$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":81181522.523483545},{"$f":"F41+F52","v":31753192.552968722},{"$f":"G41+G52","v":21359928.663399454},{"$f":"H41+H52","v":6926399.9909653384},415509.27110013645,11522724.750326321,673405.95053286105,23869.71445441739,31548.354753130334,6104157.3427751502,1205484.090588341,1165301.8416196741,{"$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,{"$f":"'Class Summary'!F60","v":6.3329110528899987E-2},{"$f":"'Class Summary'!G60","v":8.5131279850851643E-2},{"$f":"'Class Summary'!H60","v":7.1766032153493003E-2},{"$f":"'Class Summary'!I60","v":0.11197713968187749},{"$f":"'Class Summary'!J60","v":5.231546741234884E-2},{"$f":"'Class Summary'!K60","v":5.9171412569879372E-2},{"$f":"'Class Summary'!L60","v":3.9705772308177394E-2},{"$f":"'Class Summary'!M60","v":0.19352321245113005},{"$f":"'Class Summary'!N60","v":7.8425306547927176E-2},{"$f":"'Class Summary'!O60","v":4.0306568425632759E-2},{"$f":"'Class Summary'!P60","v":6.974309666438834E-2}]
[{"$f":"ROW()","v":57}]
[{"$f":"ROW()","v":58},null,"Return On Rate Base",{"$f":"ActualROR","v":6.9331348082225699E-2},{"$f":"$D$58*E54","v":5628424.3959206836},{"$f":"$D$58*F54","v":2201491.6456118114},{"$f":"$D$58*G54","v":1480912.6491736574},{"$f":"$D$58*H54","v":480216.6487303428},28807.817906035445,798886.04052055138,46688.142357035853,1654.9194814625462,2187.2899648108187,423209.45748061786,83577.837092165573,80791.947602192275,{"$f":"ROUND(SUM(F58:P58)-E58,0)","v":0}]
[{"$f":"ROW()","v":59},null,"Total Operating Expenses",null,{"$f":"E25","v":9286309.6174721736},{"$f":"F25","v":3545473.9303896693},{"$f":"G25","v":2645161.743058051},{"$f":"H25","v":799435.6225856496},59375.07462585406,1176118.6346664231,73081.660326614321,2316.9137634952776,5941.75695588905,735179.48170112295,114144.06685387118,130080.62696031998,{"$f":"ROUND(SUM(F59:P59)-E59,0)","v":0}]
[{"$f":"ROW()","v":60},null,"Revenue Credits",null,{"$f":"'Function Summary'!$J$59","v":-7331.6744519518979},{"$f":"Misc!$I$99","v":-14867.954049801963},{"$f":"Misc!$J$99","v":-2993.6655945055099},{"$f":"Misc!K99","v":487.35980599519826},{"$f":"Misc!L99","v":-968.84830552007224},{"$f":"Misc!M99","v":11406.710814176637},{"$f":"Misc!N99","v":-238.08848175831008},{"$f":"Misc!O99","v":-10.078997975918853},{"$f":"Misc!P99","v":-34.424772826006006},{"$f":"Misc!Q99","v":-2420.9181005988976},{"$f":"Misc!R99","v":1357.5091258149969},{"$f":"Misc!S99","v":951.02577708011177},{"$f":"ROUND(SUM(F60:P60)-E60,0)","v":0}]
[{"$f":"ROW()","v":61}]
[{"$f":"ROW()","v":62},null,"Total Revenue Requirements",null,{"$f":"E58+E59+E60","v":14907402.338940905},{"$f":"F58+F59+F60","v":5732097.6219516778},{"$f":"G58+G59+G60","v":4123080.7266372028},{"$f":"H58+H59+H60","v":1280139.6311219875},87214.044226369428,1986411.3860011511,119531.71420189185,3961.754246981905,8094.6221478738626,1155968.0210811419,199079.41307185177,211823.60033959238,{"$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",{"$f":"TargetROR","v":7.7163338949613164E-2},{"$f":"$D65*E54","v":6264237.3389252163},2450182.3596970579,1648203.4153934498,534464.15020345594,32062.082722606534,889131.91553252656,51962.251611653592,1841.8668670766897,2434.3763911184355,471017.16204232891,93019.177480434344,89918.580983507345,{"$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":9675479.1100808419},{"$f":"F59+((F65-(F56*F54))*(1/NetToGross))-(F65-(F56*F54))","v":3815530.7048235941},2540531.1615164913,822418.13005951885,50482.144199512841,1352136.6491941311,80530.135114142671,2866.5805828415605,3684.9589305777722,730443.75467706809,141458.45639657133,135396.43458639094,{"$f":"ROUND(SUM(F66:P66)-E66,0)","v":0}]
[{"$f":"ROW()","v":67},null,"Revenue Credits",null,{"$f":"E60","v":-7331.6744519518979},{"$f":"F60","v":-14867.954049801963},{"$f":"G60","v":-2993.6655945055099},{"$f":"H60","v":487.35980599519826},-968.84830552007224,11406.710814176637,-238.08848175831008,-10.078997975918853,-34.424772826006006,-2420.9181005988976,1357.5091258149969,951.02577708011177,{"$f":"ROUND(SUM(F67:P67)-E67,0)","v":0}]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69},null,"Total Target Revenue Requirements",null,{"$f":"SUM(E65:E67)","v":15932384.774554105},{"$f":"SUM(F65:F67)","v":6250845.1104708491},{"$f":"SUM(G65:G67)","v":4185740.9113154355},{"$f":"SUM(H65:H67)","v":1357369.6400689699},81575.378616599293,2252675.2755408343,132254.29824403796,4698.3684519423314,6084.9105488702016,1199039.9986187981,235835.14300282067,226266.04134697843,{"$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$6","v":"12 Months Ended June 2015"}]
[]
[]
[null,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O"]
[null,null,null,null,null,null,null,{"$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,{"$f":"SUM(I14:S14)","v":2103724970.6773252},{"$f":"I181","v":749763784.7115885},590197039.27316487,185028966.42928794,12764949.925259596,319405625.36643451,16115411.528919823,612694.03923677874,1490448.309156484,156843784.50204569,31829741.880032871,39672524.71219822,{"$f":"ROUND(SUM(I14:S14)-H14,0)","v":0}]
[{"$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,{"$f":"SUM(I17:S17)","v":1218268345.7712607},{"$f":"+Distribution!I17+Transmission!I17+Generation!I17+Retail!I17+Misc!I17","v":422700452.22759265},{"$f":"+Distribution!J17+Transmission!J17+Generation!J17+Retail!J17+Misc!J17","v":318544387.3817156},{"$f":"+Distribution!K17+Transmission!K17+Generation!K17+Retail!K17+Misc!K17","v":108341445.07251848},{"$f":"+Distribution!L17+Transmission!L17+Generation!L17+Retail!L17+Misc!L17","v":6170122.8506131992},{"$f":"+Distribution!M17+Transmission!M17+Generation!M17+Retail!M17+Misc!M17","v":217604924.03858298},{"$f":"+Distribution!N17+Transmission!N17+Generation!N17+Retail!N17+Misc!N17","v":9606239.754349988},{"$f":"+Distribution!O17+Transmission!O17+Generation!O17+Retail!O17+Misc!O17","v":427864.21003022586},{"$f":"+Distribution!P17+Transmission!P17+Generation!P17+Retail!P17+Misc!P17","v":676015.62203477335},{"$f":"+Distribution!Q17+Transmission!Q17+Generation!Q17+Retail!Q17+Misc!Q17","v":84507131.87734893},{"$f":"+Distribution!R17+Transmission!R17+Generation!R17+Retail!R17+Misc!R17","v":22894734.329834603},{"$f":"+Distribution!S17+Transmission!S17+Generation!S17+Retail!S17+Misc!S17","v":26795028.406639159},{"$f":"ROUND(SUM(I17:S17)-H17,0)","v":0}]
[{"$f":"ROW()","v":18},null,null,null,"Depreciation Expense",null,null,{"$f":"SUM(I18:S18)","v":262390668.28178853},{"$f":"+Distribution!I18+Transmission!I18+Generation!I18+Retail!I18+Misc!I18","v":101076538.80151765},{"$f":"+Distribution!J18+Transmission!J18+Generation!J18+Retail!J18+Misc!J18","v":67865305.475669175},{"$f":"+Distribution!K18+Transmission!K18+Generation!K18+Retail!K18+Misc!K18","v":22040848.378927294},{"$f":"+Distribution!L18+Transmission!L18+Generation!L18+Retail!L18+Misc!L18","v":1841882.5359369048},{"$f":"+Distribution!M18+Transmission!M18+Generation!M18+Retail!M18+Misc!M18","v":39780230.588711612},{"$f":"+Distribution!N18+Transmission!N18+Generation!N18+Retail!N18+Misc!N18","v":2060922.1130949873},{"$f":"+Distribution!O18+Transmission!O18+Generation!O18+Retail!O18+Misc!O18","v":78170.208706703765},{"$f":"+Distribution!P18+Transmission!P18+Generation!P18+Retail!P18+Misc!P18","v":103489.95143567279},{"$f":"+Distribution!Q18+Transmission!Q18+Generation!Q18+Retail!Q18+Misc!Q18","v":19401897.619656008},{"$f":"+Distribution!R18+Transmission!R18+Generation!R18+Retail!R18+Misc!R18","v":4165562.8788542249},{"$f":"+Distribution!S18+Transmission!S18+Generation!S18+Retail!S18+Misc!S18","v":3975819.7292783121},0]
[{"$f":"ROW()","v":19},null,null,null,"Amortization Expense",null,null,22885961.172042295,{"$f":"+Distribution!I19+Transmission!I19+Generation!I19+Retail!I19+Misc!I19","v":9700531.4263345785},{"$f":"+Distribution!J19+Transmission!J19+Generation!J19+Retail!J19+Misc!J19","v":5605407.0215167869},{"$f":"+Distribution!K19+Transmission!K19+Generation!K19+Retail!K19+Misc!K19","v":1810472.4655895804},{"$f":"+Distribution!L19+Transmission!L19+Generation!L19+Retail!L19+Misc!L19","v":120370.39680971147},{"$f":"+Distribution!M19+Transmission!M19+Generation!M19+Retail!M19+Misc!M19","v":3078855.7087053698},{"$f":"+Distribution!N19+Transmission!N19+Generation!N19+Retail!N19+Misc!N19","v":179060.43577299858},{"$f":"+Distribution!O19+Transmission!O19+Generation!O19+Retail!O19+Misc!O19","v":10718.947422960548},{"$f":"+Distribution!P19+Transmission!P19+Generation!P19+Retail!P19+Misc!P19","v":9140.8686687028039},{"$f":"+Distribution!Q19+Transmission!Q19+Generation!Q19+Retail!Q19+Misc!Q19","v":1740594.5090911121},{"$f":"+Distribution!R19+Transmission!R19+Generation!R19+Retail!R19+Misc!R19","v":321939.27875432163},{"$f":"+Distribution!S19+Transmission!S19+Generation!S19+Retail!S19+Misc!S19","v":308870.11337617366},0]
[{"$f":"ROW()","v":20},null,null,null,"Taxes Other Than Income",null,null,63068115.692166515,{"$f":"+Distribution!I20+Transmission!I20+Generation!I20+Retail!I20+Misc!I20","v":24785291.957170121},{"$f":"+Distribution!J20+Transmission!J20+Generation!J20+Retail!J20+Misc!J20","v":16539690.42860966},{"$f":"+Distribution!K20+Transmission!K20+Generation!K20+Retail!K20+Misc!K20","v":5384457.9287672322},{"$f":"+Distribution!L20+Transmission!L20+Generation!L20+Retail!L20+Misc!L20","v":271949.90912779712},{"$f":"+Distribution!M20+Transmission!M20+Generation!M20+Retail!M20+Misc!M20","v":8878284.903355578},{"$f":"+Distribution!N20+Transmission!N20+Generation!N20+Retail!N20+Misc!N20","v":530321.88226214366},{"$f":"+Distribution!O20+Transmission!O20+Generation!O20+Retail!O20+Misc!O20","v":18494.660205707176},{"$f":"+Distribution!P20+Transmission!P20+Generation!P20+Retail!P20+Misc!P20","v":24222.409902951396},{"$f":"+Distribution!Q20+Transmission!Q20+Generation!Q20+Retail!Q20+Misc!Q20","v":4804398.2260110332},{"$f":"+Distribution!R20+Transmission!R20+Generation!R20+Retail!R20+Misc!R20","v":925287.59314084775},{"$f":"+Distribution!S20+Transmission!S20+Generation!S20+Retail!S20+Misc!S20","v":905715.79361344525},0]
[{"$f":"ROW()","v":21},null,null,null,"Income Taxes - Federal",null,null,48273748.138589978,{"$f":"+Distribution!I21+Transmission!I21+Generation!I21+Retail!I21+Misc!I21","v":19023528.172059301},{"$f":"+Distribution!J21+Transmission!J21+Generation!J21+Retail!J21+Misc!J21","v":25068825.52057796},{"$f":"+Distribution!K21+Transmission!K21+Generation!K21+Retail!K21+Misc!K21","v":4044389.8943386078},{"$f":"+Distribution!L21+Transmission!L21+Generation!L21+Retail!L21+Misc!L21","v":1227262.652418586},{"$f":"+Distribution!M21+Transmission!M21+Generation!M21+Retail!M21+Misc!M21","v":-6752365.4844269296},{"$f":"+Distribution!N21+Transmission!N21+Generation!N21+Retail!N21+Misc!N21","v":266609.48823352181},{"$f":"+Distribution!O21+Transmission!O21+Generation!O21+Retail!O21+Misc!O21","v":-5761.9013323217496},{"$f":"+Distribution!P21+Transmission!P21+Generation!P21+Retail!P21+Misc!P21","v":172785.07695280248},{"$f":"+Distribution!Q21+Transmission!Q21+Generation!Q21+Retail!Q21+Misc!Q21","v":6330960.9342880454},{"$f":"+Distribution!R21+Transmission!R21+Generation!R21+Retail!R21+Misc!R21","v":-1289127.8820131463},{"$f":"+Distribution!S21+Transmission!S21+Generation!S21+Retail!S21+Misc!S21","v":186641.66749355482},0]
[{"$f":"ROW()","v":22},null,null,null,"Income Taxes - State",null,null,10751193.140442779,{"$f":"+Distribution!I22+Transmission!I22+Generation!I22+Retail!I22+Misc!I22","v":3979464.05769047},{"$f":"+Distribution!J22+Transmission!J22+Generation!J22+Retail!J22+Misc!J22","v":4548334.7560840948},{"$f":"+Distribution!K22+Transmission!K22+Generation!K22+Retail!K22+Misc!K22","v":929648.92204674811},{"$f":"+Distribution!L22+Transmission!L22+Generation!L22+Retail!L22+Misc!L22","v":174598.37943867678},{"$f":"+Distribution!M22+Transmission!M22+Generation!M22+Retail!M22+Misc!M22","v":-135752.60534872726},{"$f":"+Distribution!N22+Transmission!N22+Generation!N22+Retail!N22+Misc!N22","v":66606.499011443564},{"$f":"+Distribution!O22+Transmission!O22+Generation!O22+Retail!O22+Misc!O22","v":184.49200185092286},{"$f":"+Distribution!P22+Transmission!P22+Generation!P22+Retail!P22+Misc!P22","v":25206.257551695686},{"$f":"+Distribution!Q22+Transmission!Q22+Generation!Q22+Retail!Q22+Misc!Q22","v":1151904.3631099255},{"$f":"+Distribution!R22+Transmission!R22+Generation!R22+Retail!R22+Misc!R22","v":-92956.913478730872},{"$f":"+Distribution!S22+Transmission!S22+Generation!S22+Retail!S22+Misc!S22","v":103954.93233533017},0]
[{"$f":"ROW()","v":23},null,null,null,"Income Taxes Deferred",null,null,63481630.189761199,{"$f":"+Distribution!I23+Transmission!I23+Generation!I23+Retail!I23+Misc!I23","v":19894337.635758866},{"$f":"+Distribution!J23+Transmission!J23+Generation!J23+Retail!J23+Misc!J23","v":17443415.351860385},{"$f":"+Distribution!K23+Transmission!K23+Generation!K23+Retail!K23+Misc!K23","v":5870554.403621383},{"$f":"+Distribution!L23+Transmission!L23+Generation!L23+Retail!L23+Misc!L23","v":88668.053119285018},{"$f":"+Distribution!M23+Transmission!M23+Generation!M23+Retail!M23+Misc!M23","v":12760326.978317633},{"$f":"+Distribution!N23+Transmission!N23+Generation!N23+Retail!N23+Misc!N23","v":447245.48734105681},{"$f":"+Distribution!O23+Transmission!O23+Generation!O23+Retail!O23+Misc!O23","v":13585.672693508432},{"$f":"+Distribution!P23+Transmission!P23+Generation!P23+Retail!P23+Misc!P23","v":27732.720882873571},{"$f":"+Distribution!Q23+Transmission!Q23+Generation!Q23+Retail!Q23+Misc!Q23","v":4279444.2390206829},{"$f":"+Distribution!R23+Transmission!R23+Generation!R23+Retail!R23+Misc!R23","v":1339510.8154655762},{"$f":"+Distribution!S23+Transmission!S23+Generation!S23+Retail!S23+Misc!S23","v":1316808.831679957},0]
[{"$f":"ROW()","v":24},null,null,null,"Investment Tax Credit Adj",null,null,-4098178.1855751085,{"$f":"+Distribution!I24+Transmission!I24+Generation!I24+Retail!I24+Misc!I24","v":-1617723.4317740251},{"$f":"+Distribution!J24+Transmission!J24+Generation!J24+Retail!J24+Misc!J24","v":-1078731.3684296082},{"$f":"+Distribution!K24+Transmission!K24+Generation!K24+Retail!K24+Misc!K24","v":-349016.88215547067},{"$f":"+Distribution!L24+Transmission!L24+Generation!L24+Retail!L24+Misc!L24","v":-17962.772321215409},{"$f":"+Distribution!M24+Transmission!M24+Generation!M24+Retail!M24+Misc!M24","v":-571656.15413821233},{"$f":"+Distribution!N24+Transmission!N24+Generation!N24+Retail!N24+Misc!N24","v":-34588.775093106211},{"$f":"+Distribution!O24+Transmission!O24+Generation!O24+Retail!O24+Misc!O24","v":-1219.0744916800877},{"$f":"+Distribution!P24+Transmission!P24+Generation!P24+Retail!P24+Misc!P24","v":-1579.6635856083292},{"$f":"+Distribution!Q24+Transmission!Q24+Generation!Q24+Retail!Q24+Misc!Q24","v":-307111.45733745059},{"$f":"+Distribution!R24+Transmission!R24+Generation!R24+Retail!R24+Misc!R24","v":-59942.45707276609},{"$f":"+Distribution!S24+Transmission!S24+Generation!S24+Retail!S24+Misc!S24","v":-58646.149175965365},0]
[{"$f":"ROW()","v":25},null,null,null,"Misc Revenues & Expense",null,null,682016.99000902602,{"$f":"+Distribution!I25+Transmission!I25+Generation!I25+Retail!I25+Misc!I25","v":738525.67349380476},{"$f":"+Distribution!J25+Transmission!J25+Generation!J25+Retail!J25+Misc!J25","v":-16998.223590115631},{"$f":"+Distribution!K25+Transmission!K25+Generation!K25+Retail!K25+Misc!K25","v":-6879.5198278962434},{"$f":"+Distribution!L25+Transmission!L25+Generation!L25+Retail!L25+Misc!L25","v":-512.54955702997779},{"$f":"+Distribution!M25+Transmission!M25+Generation!M25+Retail!M25+Misc!M25","v":-20365.502486521465},{"$f":"+Distribution!N25+Transmission!N25+Generation!N25+Retail!N25+Misc!N25","v":2082.144558081488},{"$f":"+Distribution!O25+Transmission!O25+Generation!O25+Retail!O25+Misc!O25","v":-58.645136137993475},{"$f":"+Distribution!P25+Transmission!P25+Generation!P25+Retail!P25+Misc!P25","v":-111.64229625343853},{"$f":"+Distribution!Q25+Transmission!Q25+Generation!Q25+Retail!Q25+Misc!Q25","v":-3711.9901061808923},{"$f":"+Distribution!R25+Transmission!R25+Generation!R25+Retail!R25+Misc!R25","v":-4970.1435187921697},{"$f":"+Distribution!S25+Transmission!S25+Generation!S25+Retail!S25+Misc!S25","v":-4982.611523932459},0]
[{"$f":"ROW()","v":26}]
[{"$f":"ROW()","v":27},null,null,null,"Total Operating Expenses",null,null,{"$f":"SUM(H17:H25)","v":1685703501.1904862},{"$f":"+Distribution!I27+Transmission!I27+Generation!I27+Retail!I27+Misc!I27","v":600280946.51984322},{"$f":"+Distribution!J27+Transmission!J27+Generation!J27+Retail!J27+Misc!J27","v":454519636.34401387},{"$f":"+Distribution!K27+Transmission!K27+Generation!K27+Retail!K27+Misc!K27","v":148065920.66382593},{"$f":"+Distribution!L27+Transmission!L27+Generation!L27+Retail!L27+Misc!L27","v":9876379.4555859156},{"$f":"+Distribution!M27+Transmission!M27+Generation!M27+Retail!M27+Misc!M27","v":274622482.47127283},{"$f":"+Distribution!N27+Transmission!N27+Generation!N27+Retail!N27+Misc!N27","v":13124499.029531114},{"$f":"+Distribution!O27+Transmission!O27+Generation!O27+Retail!O27+Misc!O27","v":541978.5701008169},{"$f":"+Distribution!P27+Transmission!P27+Generation!P27+Retail!P27+Misc!P27","v":1036901.6015476104},{"$f":"+Distribution!Q27+Transmission!Q27+Generation!Q27+Retail!Q27+Misc!Q27","v":121905508.32108209},{"$f":"+Distribution!R27+Transmission!R27+Generation!R27+Retail!R27+Misc!R27","v":28200037.499966141},{"$f":"+Distribution!S27+Transmission!S27+Generation!S27+Retail!S27+Misc!S27","v":33529210.713716038},{"$f":"ROUND(SUM(I27:S27)-H27,0)","v":0}]
[{"$f":"ROW()","v":28}]
[{"$f":"ROW()","v":29},null,null,null,"Operating Revenue For Return",null,null,{"$f":"H14-H27","v":418021469.48683906},149482838.19174528,135677402.929151,36963045.765462011,2888570.4696736801,44783142.895161688,2990912.4993887097,70715.469135961845,453546.70760887361,34938276.180963606,3629704.3800667301,6143313.9984821826,{"$f":"ROUND(SUM(I29:S29)-H29,0)","v":0}]
[{"$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":10912081613.726339},{"$f":"+Distribution!I33+Transmission!I33+Generation!I33+Retail!I33+Misc!I33","v":4335093842.5871353},{"$f":"+Distribution!J33+Transmission!J33+Generation!J33+Retail!J33+Misc!J33","v":2848873422.2227354},{"$f":"+Distribution!K33+Transmission!K33+Generation!K33+Retail!K33+Misc!K33","v":922127935.09873366},{"$f":"+Distribution!L33+Transmission!L33+Generation!L33+Retail!L33+Misc!L33","v":58065301.028806314},{"$f":"+Distribution!M33+Transmission!M33+Generation!M33+Retail!M33+Misc!M33","v":1513325507.8588789},{"$f":"+Distribution!N33+Transmission!N33+Generation!N33+Retail!N33+Misc!N33","v":90807333.314874083},{"$f":"+Distribution!O33+Transmission!O33+Generation!O33+Retail!O33+Misc!O33","v":3401996.0846148273},{"$f":"+Distribution!P33+Transmission!P33+Generation!P33+Retail!P33+Misc!P33","v":4229539.3037318476},{"$f":"+Distribution!Q33+Transmission!Q33+Generation!Q33+Retail!Q33+Misc!Q33","v":824863329.72027934},{"$f":"+Distribution!R33+Transmission!R33+Generation!R33+Retail!R33+Misc!R33","v":158277746.2852203},{"$f":"+Distribution!S33+Transmission!S33+Generation!S33+Retail!S33+Misc!S33","v":153015660.22132596},{"$f":"ROUND(SUM(I33:S33)-H33,0)","v":0}]
[{"$f":"ROW()","v":34},null,null,null,"Plant Held For Future Use ",null,null,18651669.85254151,{"$f":"+Distribution!I34+Transmission!I34+Generation!I34+Retail!I34+Misc!I34","v":6073386.113014291},{"$f":"+Distribution!J34+Transmission!J34+Generation!J34+Retail!J34+Misc!J34","v":5260358.0050285868},{"$f":"+Distribution!K34+Transmission!K34+Generation!K34+Retail!K34+Misc!K34","v":1820088.7413581009},{"$f":"+Distribution!L34+Transmission!L34+Generation!L34+Retail!L34+Misc!L34","v":57917.492439298949},{"$f":"+Distribution!M34+Transmission!M34+Generation!M34+Retail!M34+Misc!M34","v":3155479.2379459948},{"$f":"+Distribution!N34+Transmission!N34+Generation!N34+Retail!N34+Misc!N34","v":179493.84675192309},{"$f":"+Distribution!O34+Transmission!O34+Generation!O34+Retail!O34+Misc!O34","v":4891.7358683913244},{"$f":"+Distribution!P34+Transmission!P34+Generation!P34+Retail!P34+Misc!P34","v":11968.916839527998},{"$f":"+Distribution!Q34+Transmission!Q34+Generation!Q34+Retail!Q34+Misc!Q34","v":1297936.3951626562},{"$f":"+Distribution!R34+Transmission!R34+Generation!R34+Retail!R34+Misc!R34","v":333381.73289204011},{"$f":"+Distribution!S34+Transmission!S34+Generation!S34+Retail!S34+Misc!S34","v":456767.63524069806},0]
[{"$f":"ROW()","v":35},null,null,null,"Electric Plant Acquisition Adj",null,null,15449003.60192525,{"$f":"+Distribution!I35+Transmission!I35+Generation!I35+Retail!I35+Misc!I35","v":5139863.5867291158},{"$f":"+Distribution!J35+Transmission!J35+Generation!J35+Retail!J35+Misc!J35","v":4208701.7222631807},{"$f":"+Distribution!K35+Transmission!K35+Generation!K35+Retail!K35+Misc!K35","v":1400852.7472050479},{"$f":"+Distribution!L35+Transmission!L35+Generation!L35+Retail!L35+Misc!L35","v":28865.47878339126},{"$f":"+Distribution!M35+Transmission!M35+Generation!M35+Retail!M35+Misc!M35","v":2881301.1887930101},{"$f":"+Distribution!N35+Transmission!N35+Generation!N35+Retail!N35+Misc!N35","v":111962.16500209732},{"$f":"+Distribution!O35+Transmission!O35+Generation!O35+Retail!O35+Misc!O35","v":3565.5199088035265},{"$f":"+Distribution!P35+Transmission!P35+Generation!P35+Retail!P35+Misc!P35","v":6366.129338198366},{"$f":"+Distribution!Q35+Transmission!Q35+Generation!Q35+Retail!Q35+Misc!Q35","v":1074897.6201658996},{"$f":"+Distribution!R35+Transmission!R35+Generation!R35+Retail!R35+Misc!R35","v":303004.55020843085},{"$f":"+Distribution!S35+Transmission!S35+Generation!S35+Retail!S35+Misc!S35","v":289622.89352807187},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]
[{"$f":"ROW()","v":37},null,null,null,"Prepayments",null,null,13702489.247671839,{"$f":"+Distribution!I37+Transmission!I37+Generation!I37+Retail!I37+Misc!I37","v":5154454.6450355249},{"$f":"+Distribution!J37+Transmission!J37+Generation!J37+Retail!J37+Misc!J37","v":3627617.2233964126},{"$f":"+Distribution!K37+Transmission!K37+Generation!K37+Retail!K37+Misc!K37","v":1190031.7282418716},{"$f":"+Distribution!L37+Transmission!L37+Generation!L37+Retail!L37+Misc!L37","v":65023.628124825627},{"$f":"+Distribution!M37+Transmission!M37+Generation!M37+Retail!M37+Misc!M37","v":2091790.2195636383},{"$f":"+Distribution!N37+Transmission!N37+Generation!N37+Retail!N37+Misc!N37","v":112871.94968095995},{"$f":"+Distribution!O37+Transmission!O37+Generation!O37+Retail!O37+Misc!O37","v":3942.0156826924622},{"$f":"+Distribution!P37+Transmission!P37+Generation!P37+Retail!P37+Misc!P37","v":5855.6189122901233},{"$f":"+Distribution!Q37+Transmission!Q37+Generation!Q37+Retail!Q37+Misc!Q37","v":1008120.6673038999},{"$f":"+Distribution!R37+Transmission!R37+Generation!R37+Retail!R37+Misc!R37","v":219119.00036081806},{"$f":"+Distribution!S37+Transmission!S37+Generation!S37+Retail!S37+Misc!S37","v":223662.55136890506},0]
[{"$f":"ROW()","v":38},null,null,null,"Fuel Stock",null,null,97675186.449390978,{"$f":"+Distribution!I38+Transmission!I38+Generation!I38+Retail!I38+Misc!I38","v":27298404.244155161},{"$f":"+Distribution!J38+Transmission!J38+Generation!J38+Retail!J38+Misc!J38","v":26727708.477212463},{"$f":"+Distribution!K38+Transmission!K38+Generation!K38+Retail!K38+Misc!K38","v":9516014.7645617668},{"$f":"+Distribution!L38+Transmission!L38+Generation!L38+Retail!L38+Misc!L38","v":376051.26318192965},{"$f":"+Distribution!M38+Transmission!M38+Generation!M38+Retail!M38+Misc!M38","v":21330791.675600477},{"$f":"+Distribution!N38+Transmission!N38+Generation!N38+Retail!N38+Misc!N38","v":835560.56902303663},{"$f":"+Distribution!O38+Transmission!O38+Generation!O38+Retail!O38+Misc!O38","v":27184.425624494706},{"$f":"+Distribution!P38+Transmission!P38+Generation!P38+Retail!P38+Misc!P38","v":77164.472265968536},{"$f":"+Distribution!Q38+Transmission!Q38+Generation!Q38+Retail!Q38+Misc!Q38","v":6120234.5745403757},{"$f":"+Distribution!R38+Transmission!R38+Generation!R38+Retail!R38+Misc!R38","v":2253904.8019263814},{"$f":"+Distribution!S38+Transmission!S38+Generation!S38+Retail!S38+Misc!S38","v":3112167.1812989321},0]
[{"$f":"ROW()","v":39},null,null,null,"Materials & Supplies",null,null,86820549.438081697,{"$f":"+Distribution!I39+Transmission!I39+Generation!I39+Retail!I39+Misc!I39","v":31453489.560929202},{"$f":"+Distribution!J39+Transmission!J39+Generation!J39+Retail!J39+Misc!J39","v":23259894.669252243},{"$f":"+Distribution!K39+Transmission!K39+Generation!K39+Retail!K39+Misc!K39","v":7640345.3885816596},{"$f":"+Distribution!L39+Transmission!L39+Generation!L39+Retail!L39+Misc!L39","v":300202.96140143229},{"$f":"+Distribution!M39+Transmission!M39+Generation!M39+Retail!M39+Misc!M39","v":14222086.086913062},{"$f":"+Distribution!N39+Transmission!N39+Generation!N39+Retail!N39+Misc!N39","v":673476.7060199749},{"$f":"+Distribution!O39+Transmission!O39+Generation!O39+Retail!O39+Misc!O39","v":22728.341909947128},{"$f":"+Distribution!P39+Transmission!P39+Generation!P39+Retail!P39+Misc!P39","v":34454.483229545054},{"$f":"+Distribution!Q39+Transmission!Q39+Generation!Q39+Retail!Q39+Misc!Q39","v":6290030.8190226434},{"$f":"+Distribution!R39+Transmission!R39+Generation!R39+Retail!R39+Misc!R39","v":1494951.9466112878},{"$f":"+Distribution!S39+Transmission!S39+Generation!S39+Retail!S39+Misc!S39","v":1428888.4742107131},0]
[{"$f":"ROW()","v":40},null,null,null,"Misc Deferred Debits",null,null,170287197.35502279,{"$f":"+Distribution!I40+Transmission!I40+Generation!I40+Retail!I40+Misc!I40","v":68259361.041849196},{"$f":"+Distribution!J40+Transmission!J40+Generation!J40+Retail!J40+Misc!J40","v":44531455.386295468},{"$f":"+Distribution!K40+Transmission!K40+Generation!K40+Retail!K40+Misc!K40","v":14387981.882356919},{"$f":"+Distribution!L40+Transmission!L40+Generation!L40+Retail!L40+Misc!L40","v":974388.42228748859},{"$f":"+Distribution!M40+Transmission!M40+Generation!M40+Retail!M40+Misc!M40","v":22870133.223172106},{"$f":"+Distribution!N40+Transmission!N40+Generation!N40+Retail!N40+Misc!N40","v":1448004.0043558218},{"$f":"+Distribution!O40+Transmission!O40+Generation!O40+Retail!O40+Misc!O40","v":52127.947657749399},{"$f":"+Distribution!P40+Transmission!P40+Generation!P40+Retail!P40+Misc!P40","v":66336.997515130701},{"$f":"+Distribution!Q40+Transmission!Q40+Generation!Q40+Retail!Q40+Misc!Q40","v":12958491.534262491},{"$f":"+Distribution!R40+Transmission!R40+Generation!R40+Retail!R40+Misc!R40","v":2393542.5113288751},{"$f":"+Distribution!S40+Transmission!S40+Generation!S40+Retail!S40+Misc!S40","v":2345374.4039415414},0]
[{"$f":"ROW()","v":41},null,null,null,"Cash Working Capital",null,null,26232064.780468192,{"$f":"+Distribution!I41+Transmission!I41+Generation!I41+Retail!I41+Misc!I41","v":9798908.9122030754},{"$f":"+Distribution!J41+Transmission!J41+Generation!J41+Retail!J41+Misc!J41","v":7013421.4243226051},{"$f":"+Distribution!K41+Transmission!K41+Generation!K41+Retail!K41+Misc!K41","v":2267200.6869867984},{"$f":"+Distribution!L41+Transmission!L41+Generation!L41+Retail!L41+Misc!L41","v":208788.33383821766},{"$f":"+Distribution!M41+Transmission!M41+Generation!M41+Retail!M41+Misc!M41","v":3873857.8204898331},{"$f":"+Distribution!N41+Transmission!N41+Generation!N41+Retail!N41+Misc!N41","v":210124.56457504965},{"$f":"+Distribution!O41+Transmission!O41+Generation!O41+Retail!O41+Misc!O41","v":9302.5330911432648},{"$f":"+Distribution!P41+Transmission!P41+Generation!P41+Retail!P41+Misc!P41","v":15818.515335766897},{"$f":"+Distribution!Q41+Transmission!Q41+Generation!Q41+Retail!Q41+Misc!Q41","v":1956742.984816032},{"$f":"+Distribution!R41+Transmission!R41+Generation!R41+Retail!R41+Misc!R41","v":395970.3654063234},{"$f":"+Distribution!S41+Transmission!S41+Generation!S41+Retail!S41+Misc!S41","v":481928.63940334972},0]
[{"$f":"ROW()","v":42},null,null,null,"Weatherization Loans",null,null,4637895.4428546047,{"$f":"+Distribution!I42+Transmission!I42+Generation!I42+Retail!I42+Misc!I42","v":1460749.8291004258},{"$f":"+Distribution!J42+Transmission!J42+Generation!J42+Retail!J42+Misc!J42","v":1265356.3474756852},{"$f":"+Distribution!K42+Transmission!K42+Generation!K42+Retail!K42+Misc!K42","v":430979.45904410543},{"$f":"+Distribution!L42+Transmission!L42+Generation!L42+Retail!L42+Misc!L42","v":11729.068966051431},{"$f":"+Distribution!M42+Transmission!M42+Generation!M42+Retail!M42+Misc!M42","v":914272.94878061174},{"$f":"+Distribution!N42+Transmission!N42+Generation!N42+Retail!N42+Misc!N42","v":35632.796628003452},{"$f":"+Distribution!O42+Transmission!O42+Generation!O42+Retail!O42+Misc!O42","v":1143.8600678075841},{"$f":"+Distribution!P42+Transmission!P42+Generation!P42+Retail!P42+Misc!P42","v":2495.4328904457689},{"$f":"+Distribution!Q42+Transmission!Q42+Generation!Q42+Retail!Q42+Misc!Q42","v":311996.40415927203},{"$f":"+Distribution!R42+Transmission!R42+Generation!R42+Retail!R42+Misc!R42","v":96316.613017530995},{"$f":"+Distribution!S42+Transmission!S42+Generation!S42+Retail!S42+Misc!S42","v":107222.68272466517},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,{"$f":"SUM(I45:S45)","v":11345537669.894293},{"$f":"+Distribution!I45+Transmission!I45+Generation!I45+Retail!I45+Misc!I45","v":4489732460.5201511},{"$f":"+Distribution!J45+Transmission!J45+Generation!J45+Retail!J45+Misc!J45","v":2964767935.4779816},{"$f":"+Distribution!K45+Transmission!K45+Generation!K45+Retail!K45+Misc!K45","v":960781430.49706995},{"$f":"+Distribution!L45+Transmission!L45+Generation!L45+Retail!L45+Misc!L45","v":60088267.677828938},{"$f":"+Distribution!M45+Transmission!M45+Generation!M45+Retail!M45+Misc!M45","v":1584665220.2601378},{"$f":"+Distribution!N45+Transmission!N45+Generation!N45+Retail!N45+Misc!N45","v":94414459.916910917},{"$f":"+Distribution!O45+Transmission!O45+Generation!O45+Retail!O45+Misc!O45","v":3526882.4644258567},{"$f":"+Distribution!P45+Transmission!P45+Generation!P45+Retail!P45+Misc!P45","v":4449999.8700587209},{"$f":"+Distribution!Q45+Transmission!Q45+Generation!Q45+Retail!Q45+Misc!Q45","v":855881780.7197125},{"$f":"+Distribution!R45+Transmission!R45+Generation!R45+Retail!R45+Misc!R45","v":165767937.806972},{"$f":"+Distribution!S45+Transmission!S45+Generation!S45+Retail!S45+Misc!S45","v":161461294.68304279},{"$f":"ROUND(SUM(I45:S45)-H45,0)","v":0}]
[{"$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,{"$f":"SUM(I48:S48)","v":-3234910019.9541745},{"$f":"+Distribution!I48+Transmission!I48+Generation!I48+Retail!I48+Misc!I48","v":-1281885166.0993731},{"$f":"+Distribution!J48+Transmission!J48+Generation!J48+Retail!J48+Misc!J48","v":-845152093.36400425},{"$f":"+Distribution!K48+Transmission!K48+Generation!K48+Retail!K48+Misc!K48","v":-274259986.83494353},{"$f":"+Distribution!L48+Transmission!L48+Generation!L48+Retail!L48+Misc!L48","v":-25009219.94049203},{"$f":"+Distribution!M48+Transmission!M48+Generation!M48+Retail!M48+Misc!M48","v":-442837018.35084677},{"$f":"+Distribution!N48+Transmission!N48+Generation!N48+Retail!N48+Misc!N48","v":-26870019.520859215},{"$f":"+Distribution!O48+Transmission!O48+Generation!O48+Retail!O48+Misc!O48","v":-959666.43173519452},{"$f":"+Distribution!P48+Transmission!P48+Generation!P48+Retail!P48+Misc!P48","v":-1223254.7076244438},{"$f":"+Distribution!Q48+Transmission!Q48+Generation!Q48+Retail!Q48+Misc!Q48","v":-245396544.65476474},{"$f":"+Distribution!R48+Transmission!R48+Generation!R48+Retail!R48+Misc!R48","v":-46335698.744817451},{"$f":"+Distribution!S48+Transmission!S48+Generation!S48+Retail!S48+Misc!S48","v":-44981351.304714255},{"$f":"ROUND(SUM(I48:S48)-H48,0)","v":0}]
[{"$f":"ROW()","v":49},null,null,null,"Accum Provision For Amortization",null,null,-221249967.4620862,{"$f":"+Distribution!I49+Transmission!I49+Generation!I49+Retail!I49+Misc!I49","v":-110991765.18214324},{"$f":"+Distribution!J49+Transmission!J49+Generation!J49+Retail!J49+Misc!J49","v":-45139843.275677189},{"$f":"+Distribution!K49+Transmission!K49+Generation!K49+Retail!K49+Misc!K49","v":-14387988.542312412},{"$f":"+Distribution!L49+Transmission!L49+Generation!L49+Retail!L49+Misc!L49","v":-1320790.2420504189},{"$f":"+Distribution!M49+Transmission!M49+Generation!M49+Retail!M49+Misc!M49","v":-25057598.170833401},{"$f":"+Distribution!N49+Transmission!N49+Generation!N49+Retail!N49+Misc!N49","v":-1538808.5644153822},{"$f":"+Distribution!O49+Transmission!O49+Generation!O49+Retail!O49+Misc!O49","v":-191086.7167851133},{"$f":"+Distribution!P49+Transmission!P49+Generation!P49+Retail!P49+Misc!P49","v":-95662.127037067403},{"$f":"+Distribution!Q49+Transmission!Q49+Generation!Q49+Retail!Q49+Misc!Q49","v":-17375477.842833675},{"$f":"+Distribution!R49+Transmission!R49+Generation!R49+Retail!R49+Misc!R49","v":-2619837.3372700494},{"$f":"+Distribution!S49+Transmission!S49+Generation!S49+Retail!S49+Misc!S49","v":-2531109.4607282449},0]
[{"$f":"ROW()","v":50},null,null,null,"Accum Deferred Income Taxes",null,null,-1804104718.8182199,{"$f":"+Distribution!I50+Transmission!I50+Generation!I50+Retail!I50+Misc!I50","v":-716661319.42925882},{"$f":"+Distribution!J50+Transmission!J50+Generation!J50+Retail!J50+Misc!J50","v":-471386305.56163472},{"$f":"+Distribution!K50+Transmission!K50+Generation!K50+Retail!K50+Misc!K50","v":-152547155.297674},{"$f":"+Distribution!L50+Transmission!L50+Generation!L50+Retail!L50+Misc!L50","v":-7817228.6700419178},{"$f":"+Distribution!M50+Transmission!M50+Generation!M50+Retail!M50+Misc!M50","v":-251256638.30890924},{"$f":"+Distribution!N50+Transmission!N50+Generation!N50+Retail!N50+Misc!N50","v":-15052642.769029394},{"$f":"+Distribution!O50+Transmission!O50+Generation!O50+Retail!O50+Misc!O50","v":-558478.9224626153},{"$f":"+Distribution!P50+Transmission!P50+Generation!P50+Retail!P50+Misc!P50","v":-701897.61040192388},{"$f":"+Distribution!Q50+Transmission!Q50+Generation!Q50+Retail!Q50+Misc!Q50","v":-136508661.53113821},{"$f":"+Distribution!R50+Transmission!R50+Generation!R50+Retail!R50+Misc!R50","v":-26243691.164429702},{"$f":"+Distribution!S50+Transmission!S50+Generation!S50+Retail!S50+Misc!S50","v":-25370699.55323967},0]
[{"$f":"ROW()","v":51},null,null,null,"Unamortized ITC",null,null,-80741.263229999764,{"$f":"+Distribution!I51+Transmission!I51+Generation!I51+Retail!I51+Misc!I51","v":-31925.609719670374},{"$f":"+Distribution!J51+Transmission!J51+Generation!J51+Retail!J51+Misc!J51","v":-21201.456854688266},{"$f":"+Distribution!K51+Transmission!K51+Generation!K51+Retail!K51+Misc!K51","v":-6860.1547792696419},{"$f":"+Distribution!L51+Transmission!L51+Generation!L51+Retail!L51+Misc!L51","v":-347.22713788390132},{"$f":"+Distribution!M51+Transmission!M51+Generation!M51+Retail!M51+Misc!M51","v":-11259.491081145829},{"$f":"+Distribution!N51+Transmission!N51+Generation!N51+Retail!N51+Misc!N51","v":-677.90733971184352},{"$f":"+Distribution!O51+Transmission!O51+Generation!O51+Retail!O51+Misc!O51","v":-24.340213232119019},{"$f":"+Distribution!P51+Transmission!P51+Generation!P51+Retail!P51+Misc!P51","v":-31.456414339060853},{"$f":"+Distribution!Q51+Transmission!Q51+Generation!Q51+Retail!Q51+Misc!Q51","v":-6101.3808677137904},{"$f":"+Distribution!R51+Transmission!R51+Generation!R51+Retail!R51+Misc!R51","v":-1175.7757205230614},{"$f":"+Distribution!S51+Transmission!S51+Generation!S51+Retail!S51+Misc!S51","v":-1136.4631018218759},0]
[{"$f":"ROW()","v":52},null,null,null,"Customer Advance For Construction",null,null,-9924957.6599148959,{"$f":"+Distribution!I52+Transmission!I52+Generation!I52+Retail!I52+Misc!I52","v":-3874430.191357445},{"$f":"+Distribution!J52+Transmission!J52+Generation!J52+Retail!J52+Misc!J52","v":-547905.13405295811},{"$f":"+Distribution!K52+Transmission!K52+Generation!K52+Retail!K52+Misc!K52","v":-175544.42963106354},{"$f":"+Distribution!L52+Transmission!L52+Generation!L52+Retail!L52+Misc!L52","v":-9500.9599631894544},{"$f":"+Distribution!M52+Transmission!M52+Generation!M52+Retail!M52+Misc!M52","v":-1711455.5987500753},{"$f":"+Distribution!N52+Transmission!N52+Generation!N52+Retail!N52+Misc!N52","v":-37421.565479435616},{"$f":"+Distribution!O52+Transmission!O52+Generation!O52+Retail!O52+Misc!O52","v":-28613.284026352991},{"$f":"+Distribution!P52+Transmission!P52+Generation!P52+Retail!P52+Misc!P52","v":-73537.416410436505},{"$f":"+Distribution!Q52+Transmission!Q52+Generation!Q52+Retail!Q52+Misc!Q52","v":-3466549.0802439386},{"$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,{"$f":"SUM(I54:S54)","v":-30313046.917292383},{"$f":"+Distribution!I54+Transmission!I54+Generation!I54+Retail!I54+Misc!I54","v":-11063861.104063028},{"$f":"+Distribution!J54+Transmission!J54+Generation!J54+Retail!J54+Misc!J54","v":-8103567.019444434},{"$f":"+Distribution!K54+Transmission!K54+Generation!K54+Retail!K54+Misc!K54","v":-2658419.4897647337},{"$f":"+Distribution!L54+Transmission!L54+Generation!L54+Retail!L54+Misc!L54","v":-109575.48061511549},{"$f":"+Distribution!M54+Transmission!M54+Generation!M54+Retail!M54+Misc!M54","v":-4910327.971369273},{"$f":"+Distribution!N54+Transmission!N54+Generation!N54+Retail!N54+Misc!N54","v":-236585.52407896024},{"$f":"+Distribution!O54+Transmission!O54+Generation!O54+Retail!O54+Misc!O54","v":-8025.6475550934629},{"$f":"+Distribution!P54+Transmission!P54+Generation!P54+Retail!P54+Misc!P54","v":-11987.062641409606},{"$f":"+Distribution!Q54+Transmission!Q54+Generation!Q54+Retail!Q54+Misc!Q54","v":-2203497.9970956547},{"$f":"+Distribution!R54+Transmission!R54+Generation!R54+Retail!R54+Misc!R54","v":-515106.06548765476},{"$f":"+Distribution!S54+Transmission!S54+Generation!S54+Retail!S54+Misc!S54","v":-492093.55517702043},0]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56},null,null,null,"Total Rate Base Deductions",null,null,{"$f":"SUM(I56:S56)","v":-5316209219.6372261},{"$f":"+Distribution!I56+Transmission!I56+Generation!I56+Retail!I56+Misc!I56","v":-2129319738.103508},{"$f":"+Distribution!J56+Transmission!J56+Generation!J56+Retail!J56+Misc!J56","v":-1371024681.9188294},{"$f":"+Distribution!K56+Transmission!K56+Generation!K56+Retail!K56+Misc!K56","v":-445732114.597794},{"$f":"+Distribution!L56+Transmission!L56+Generation!L56+Retail!L56+Misc!L56","v":-34292194.676857568},{"$f":"+Distribution!M56+Transmission!M56+Generation!M56+Retail!M56+Misc!M56","v":-728644140.63979554},{"$f":"+Distribution!N56+Transmission!N56+Generation!N56+Retail!N56+Misc!N56","v":-43867880.589325219},{"$f":"+Distribution!O56+Transmission!O56+Generation!O56+Retail!O56+Misc!O56","v":-1745895.3427776017},{"$f":"+Distribution!P56+Transmission!P56+Generation!P56+Retail!P56+Misc!P56","v":-2106370.3805296202},{"$f":"+Distribution!Q56+Transmission!Q56+Generation!Q56+Retail!Q56+Misc!Q56","v":-410384303.96312284},{"$f":"+Distribution!R56+Transmission!R56+Generation!R56+Retail!R56+Misc!R56","v":-75715509.087725386},{"$f":"+Distribution!S56+Transmission!S56+Generation!S56+Retail!S56+Misc!S56","v":-73376390.336961016},{"$f":"ROUND(SUM(I56:S56)-H56,0)","v":0}]
[{"$f":"ROW()","v":57}]
[{"$f":"ROW()","v":58},null,null,null,"Total Rate Base",null,null,{"$f":"SUM(I58:S58)","v":6029328450.2570658},{"$f":"+Distribution!I58+Transmission!I58+Generation!I58+Retail!I58+Misc!I58","v":2360412722.4166427},{"$f":"+Distribution!J58+Transmission!J58+Generation!J58+Retail!J58+Misc!J58","v":1593743253.5591524},{"$f":"+Distribution!K58+Transmission!K58+Generation!K58+Retail!K58+Misc!K58","v":515049315.8992759},{"$f":"+Distribution!L58+Transmission!L58+Generation!L58+Retail!L58+Misc!L58","v":25796073.000971373},{"$f":"+Distribution!M58+Transmission!M58+Generation!M58+Retail!M58+Misc!M58","v":856021079.62034225},{"$f":"+Distribution!N58+Transmission!N58+Generation!N58+Retail!N58+Misc!N58","v":50546579.327585705},{"$f":"+Distribution!O58+Transmission!O58+Generation!O58+Retail!O58+Misc!O58","v":1780987.1216482548},{"$f":"+Distribution!P58+Transmission!P58+Generation!P58+Retail!P58+Misc!P58","v":2343629.4895291007},{"$f":"+Distribution!Q58+Transmission!Q58+Generation!Q58+Retail!Q58+Misc!Q58","v":445497476.75658965},{"$f":"+Distribution!R58+Transmission!R58+Generation!R58+Retail!R58+Misc!R58","v":90052428.719246611},{"$f":"+Distribution!S58+Transmission!S58+Generation!S58+Retail!S58+Misc!S58","v":88084904.346081793},{"$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":6.9331348082225699E-2},{"$f":"(I29/I58)","v":6.3329110528899987E-2},8.5131279850851643E-2,7.1766032153493003E-2,0.11197713968187749,5.231546741234884E-2,5.9171412569879372E-2,3.9705772308177394E-2,0.19352321245113005,7.8425306547927176E-2,4.0306568425632759E-2,6.974309666438834E-2]
[{"$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$21","v":8.4822311310076531E-2},{"$f":"(+I61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":7.3190518834347476E-2},{"$f":"(+J61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":0.11544114734090082},{"$f":"(+K61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":8.9540508417295842E-2},{"$f":"(+L61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":0.16746599101173884},{"$f":"(+M61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":5.1847076493835201E-2},{"$f":"(+N61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":6.5133276946396201E-2},{"$f":"(+O61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":2.7410630030187576E-2},{"$f":"(+P61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":0.32549489060720521},{"$f":"(+Q61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":0.10244557875262038},{"$f":"(+R61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":2.8574918463688925E-2},{"$f":"(+S61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":8.5620242751033554E-2}]
[]
[]
[]
[]
[]
[]
[]
[null,{"$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$6","v":"12 Months Ended June 2015"}]
[]
[]
[{"$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,{"$f":"+Distribution!H83+Transmission!H83+Generation!H83+Retail!H83+Misc!H83","v":6029328450.2570658},{"$f":"+Distribution!I83+Transmission!I83+Generation!I83+Retail!I83+Misc!I83","v":2360412722.4166427},{"$f":"+Distribution!J83+Transmission!J83+Generation!J83+Retail!J83+Misc!J83","v":1593743253.5591524},{"$f":"+Distribution!K83+Transmission!K83+Generation!K83+Retail!K83+Misc!K83","v":515049315.8992759},{"$f":"+Distribution!L83+Transmission!L83+Generation!L83+Retail!L83+Misc!L83","v":25796073.000971373},{"$f":"+Distribution!M83+Transmission!M83+Generation!M83+Retail!M83+Misc!M83","v":856021079.62034225},{"$f":"+Distribution!N83+Transmission!N83+Generation!N83+Retail!N83+Misc!N83","v":50546579.327585705},{"$f":"+Distribution!O83+Transmission!O83+Generation!O83+Retail!O83+Misc!O83","v":1780987.1216482548},{"$f":"+Distribution!P83+Transmission!P83+Generation!P83+Retail!P83+Misc!P83","v":2343629.4895291007},{"$f":"+Distribution!Q83+Transmission!Q83+Generation!Q83+Retail!Q83+Misc!Q83","v":445497476.75658965},{"$f":"+Distribution!R83+Transmission!R83+Generation!R83+Retail!R83+Misc!R83","v":90052428.719246611},{"$f":"+Distribution!S83+Transmission!S83+Generation!S83+Retail!S83+Misc!S83","v":88084904.346081793},{"$f":"ROUND(SUM(I83:S83)-H83,0)","v":0}]
[{"$f":"ROW()","v":84}]
[{"$f":"ROW()","v":85}]
[{"$f":"ROW()","v":86},null,null,null,"Return On Ratebase ($$)",{"$f":"ActualROR","v":6.9331348082225699E-2},null,{"$f":"+Distribution!H86+Transmission!H86+Generation!H86+Retail!H86+Misc!H86","v":418021469.48683918},{"$f":"+Distribution!I86+Transmission!I86+Generation!I86+Retail!I86+Misc!I86","v":163650596.07558224},{"$f":"+Distribution!J86+Transmission!J86+Generation!J86+Retail!J86+Misc!J86","v":110496368.2662085},{"$f":"+Distribution!K86+Transmission!K86+Generation!K86+Retail!K86+Misc!K86","v":35709063.400124922},{"$f":"+Distribution!L86+Transmission!L86+Generation!L86+Retail!L86+Misc!L86","v":1788476.5163848507},{"$f":"+Distribution!M86+Transmission!M86+Generation!M86+Retail!M86+Misc!M86","v":59349095.436880581},{"$f":"+Distribution!N86+Transmission!N86+Generation!N86+Retail!N86+Misc!N86","v":3504462.4857266787},{"$f":"+Distribution!O86+Transmission!O86+Generation!O86+Retail!O86+Misc!O86","v":123478.23806095643},{"$f":"+Distribution!P86+Transmission!P86+Generation!P86+Retail!P86+Misc!P86","v":162486.99191431105},{"$f":"+Distribution!Q86+Transmission!Q86+Generation!Q86+Retail!Q86+Misc!Q86","v":30886940.630764369},{"$f":"+Distribution!R86+Transmission!R86+Generation!R86+Retail!R86+Misc!R86","v":6243456.2811839059},{"$f":"+Distribution!S86+Transmission!S86+Generation!S86+Retail!S86+Misc!S86","v":6107045.1640077513},{"$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":1218268345.7712607},{"$f":"+Distribution!I87+Transmission!I87+Generation!I87+Retail!I87+Misc!I87","v":422700452.22759265},{"$f":"+Distribution!J87+Transmission!J87+Generation!J87+Retail!J87+Misc!J87","v":318544387.3817156},{"$f":"+Distribution!K87+Transmission!K87+Generation!K87+Retail!K87+Misc!K87","v":108341445.07251848},{"$f":"+Distribution!L87+Transmission!L87+Generation!L87+Retail!L87+Misc!L87","v":6170122.8506131992},{"$f":"+Distribution!M87+Transmission!M87+Generation!M87+Retail!M87+Misc!M87","v":217604924.03858298},{"$f":"+Distribution!N87+Transmission!N87+Generation!N87+Retail!N87+Misc!N87","v":9606239.754349988},{"$f":"+Distribution!O87+Transmission!O87+Generation!O87+Retail!O87+Misc!O87","v":427864.21003022586},{"$f":"+Distribution!P87+Transmission!P87+Generation!P87+Retail!P87+Misc!P87","v":676015.62203477335},{"$f":"+Distribution!Q87+Transmission!Q87+Generation!Q87+Retail!Q87+Misc!Q87","v":84507131.87734893},{"$f":"+Distribution!R87+Transmission!R87+Generation!R87+Retail!R87+Misc!R87","v":22894734.329834603},{"$f":"+Distribution!S87+Transmission!S87+Generation!S87+Retail!S87+Misc!S87","v":26795028.406639159},0]
[{"$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":262390668.28178853},{"$f":"+Distribution!I89+Transmission!I89+Generation!I89+Retail!I89+Misc!I89","v":101076538.80151765},{"$f":"+Distribution!J89+Transmission!J89+Generation!J89+Retail!J89+Misc!J89","v":67865305.475669175},{"$f":"+Distribution!K89+Transmission!K89+Generation!K89+Retail!K89+Misc!K89","v":22040848.378927294},{"$f":"+Distribution!L89+Transmission!L89+Generation!L89+Retail!L89+Misc!L89","v":1841882.5359369048},{"$f":"+Distribution!M89+Transmission!M89+Generation!M89+Retail!M89+Misc!M89","v":39780230.588711612},{"$f":"+Distribution!N89+Transmission!N89+Generation!N89+Retail!N89+Misc!N89","v":2060922.1130949873},{"$f":"+Distribution!O89+Transmission!O89+Generation!O89+Retail!O89+Misc!O89","v":78170.208706703765},{"$f":"+Distribution!P89+Transmission!P89+Generation!P89+Retail!P89+Misc!P89","v":103489.95143567279},{"$f":"+Distribution!Q89+Transmission!Q89+Generation!Q89+Retail!Q89+Misc!Q89","v":19401897.619656008},{"$f":"+Distribution!R89+Transmission!R89+Generation!R89+Retail!R89+Misc!R89","v":4165562.8788542249},{"$f":"+Distribution!S89+Transmission!S89+Generation!S89+Retail!S89+Misc!S89","v":3975819.7292783121},0]
[{"$f":"ROW()","v":90},null,null,null,"Amortization Expense",null,null,{"$f":"+Distribution!H90+Transmission!H90+Generation!H90+Retail!H90+Misc!H90","v":22885961.172042295},{"$f":"+Distribution!I90+Transmission!I90+Generation!I90+Retail!I90+Misc!I90","v":9700531.4263345785},{"$f":"+Distribution!J90+Transmission!J90+Generation!J90+Retail!J90+Misc!J90","v":5605407.0215167869},{"$f":"+Distribution!K90+Transmission!K90+Generation!K90+Retail!K90+Misc!K90","v":1810472.4655895804},{"$f":"+Distribution!L90+Transmission!L90+Generation!L90+Retail!L90+Misc!L90","v":120370.39680971147},{"$f":"+Distribution!M90+Transmission!M90+Generation!M90+Retail!M90+Misc!M90","v":3078855.7087053698},{"$f":"+Distribution!N90+Transmission!N90+Generation!N90+Retail!N90+Misc!N90","v":179060.43577299858},{"$f":"+Distribution!O90+Transmission!O90+Generation!O90+Retail!O90+Misc!O90","v":10718.947422960548},{"$f":"+Distribution!P90+Transmission!P90+Generation!P90+Retail!P90+Misc!P90","v":9140.8686687028039},{"$f":"+Distribution!Q90+Transmission!Q90+Generation!Q90+Retail!Q90+Misc!Q90","v":1740594.5090911121},{"$f":"+Distribution!R90+Transmission!R90+Generation!R90+Retail!R90+Misc!R90","v":321939.27875432163},{"$f":"+Distribution!S90+Transmission!S90+Generation!S90+Retail!S90+Misc!S90","v":308870.11337617366},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":63068115.692166522},{"$f":"+Distribution!I91+Transmission!I91+Generation!I91+Retail!I91+Misc!I91","v":24785291.957170121},{"$f":"+Distribution!J91+Transmission!J91+Generation!J91+Retail!J91+Misc!J91","v":16539690.42860966},{"$f":"+Distribution!K91+Transmission!K91+Generation!K91+Retail!K91+Misc!K91","v":5384457.9287672322},{"$f":"+Distribution!L91+Transmission!L91+Generation!L91+Retail!L91+Misc!L91","v":271949.90912779712},{"$f":"+Distribution!M91+Transmission!M91+Generation!M91+Retail!M91+Misc!M91","v":8878284.903355578},{"$f":"+Distribution!N91+Transmission!N91+Generation!N91+Retail!N91+Misc!N91","v":530321.88226214366},{"$f":"+Distribution!O91+Transmission!O91+Generation!O91+Retail!O91+Misc!O91","v":18494.660205707176},{"$f":"+Distribution!P91+Transmission!P91+Generation!P91+Retail!P91+Misc!P91","v":24222.409902951396},{"$f":"+Distribution!Q91+Transmission!Q91+Generation!Q91+Retail!Q91+Misc!Q91","v":4804398.2260110332},{"$f":"+Distribution!R91+Transmission!R91+Generation!R91+Retail!R91+Misc!R91","v":925287.59314084775},{"$f":"+Distribution!S91+Transmission!S91+Generation!S91+Retail!S91+Misc!S91","v":905715.79361344525},0]
[{"$f":"ROW()","v":92},null,null,null,"Federal Income Taxes",null,null,{"$f":"+Distribution!H92+Transmission!H92+Generation!H92+Retail!H92+Misc!H92","v":48273748.244175352},{"$f":"+Distribution!I92+Transmission!I92+Generation!I92+Retail!I92+Misc!I92","v":19023528.172059301},{"$f":"+Distribution!J92+Transmission!J92+Generation!J92+Retail!J92+Misc!J92","v":25068825.52057796},{"$f":"+Distribution!K92+Transmission!K92+Generation!K92+Retail!K92+Misc!K92","v":4044389.8943386078},{"$f":"+Distribution!L92+Transmission!L92+Generation!L92+Retail!L92+Misc!L92","v":1227262.652418586},{"$f":"+Distribution!M92+Transmission!M92+Generation!M92+Retail!M92+Misc!M92","v":-6752365.4844269296},{"$f":"+Distribution!N92+Transmission!N92+Generation!N92+Retail!N92+Misc!N92","v":266609.48823352181},{"$f":"+Distribution!O92+Transmission!O92+Generation!O92+Retail!O92+Misc!O92","v":-5761.9013323217496},{"$f":"+Distribution!P92+Transmission!P92+Generation!P92+Retail!P92+Misc!P92","v":172785.07695280248},{"$f":"+Distribution!Q92+Transmission!Q92+Generation!Q92+Retail!Q92+Misc!Q92","v":6330960.9342880454},{"$f":"+Distribution!R92+Transmission!R92+Generation!R92+Retail!R92+Misc!R92","v":-1289127.8820131463},{"$f":"+Distribution!S92+Transmission!S92+Generation!S92+Retail!S92+Misc!S92","v":186641.66749355482},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,{"$f":"+Distribution!H94+Transmission!H94+Generation!H94+Retail!H94+Misc!H94","v":10751193.140442776},{"$f":"+Distribution!I94+Transmission!I94+Generation!I94+Retail!I94+Misc!I94","v":3979464.05769047},{"$f":"+Distribution!J94+Transmission!J94+Generation!J94+Retail!J94+Misc!J94","v":4548334.7560840948},{"$f":"+Distribution!K94+Transmission!K94+Generation!K94+Retail!K94+Misc!K94","v":929648.92204674811},{"$f":"+Distribution!L94+Transmission!L94+Generation!L94+Retail!L94+Misc!L94","v":174598.37943867678},{"$f":"+Distribution!M94+Transmission!M94+Generation!M94+Retail!M94+Misc!M94","v":-135752.60534872726},{"$f":"+Distribution!N94+Transmission!N94+Generation!N94+Retail!N94+Misc!N94","v":66606.499011443564},{"$f":"+Distribution!O94+Transmission!O94+Generation!O94+Retail!O94+Misc!O94","v":184.49200185092286},{"$f":"+Distribution!P94+Transmission!P94+Generation!P94+Retail!P94+Misc!P94","v":25206.257551695686},{"$f":"+Distribution!Q94+Transmission!Q94+Generation!Q94+Retail!Q94+Misc!Q94","v":1151904.3631099255},{"$f":"+Distribution!R94+Transmission!R94+Generation!R94+Retail!R94+Misc!R94","v":-92956.913478730872},{"$f":"+Distribution!S94+Transmission!S94+Generation!S94+Retail!S94+Misc!S94","v":103954.93233533017},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,{"$f":"+Distribution!H96+Transmission!H96+Generation!H96+Retail!H96+Misc!H96","v":63481630.189761221},{"$f":"+Distribution!I96+Transmission!I96+Generation!I96+Retail!I96+Misc!I96","v":19894337.635758866},{"$f":"+Distribution!J96+Transmission!J96+Generation!J96+Retail!J96+Misc!J96","v":17443415.351860385},{"$f":"+Distribution!K96+Transmission!K96+Generation!K96+Retail!K96+Misc!K96","v":5870554.403621383},{"$f":"+Distribution!L96+Transmission!L96+Generation!L96+Retail!L96+Misc!L96","v":88668.053119285018},{"$f":"+Distribution!M96+Transmission!M96+Generation!M96+Retail!M96+Misc!M96","v":12760326.978317633},{"$f":"+Distribution!N96+Transmission!N96+Generation!N96+Retail!N96+Misc!N96","v":447245.48734105681},{"$f":"+Distribution!O96+Transmission!O96+Generation!O96+Retail!O96+Misc!O96","v":13585.672693508432},{"$f":"+Distribution!P96+Transmission!P96+Generation!P96+Retail!P96+Misc!P96","v":27732.720882873571},{"$f":"+Distribution!Q96+Transmission!Q96+Generation!Q96+Retail!Q96+Misc!Q96","v":4279444.2390206829},{"$f":"+Distribution!R96+Transmission!R96+Generation!R96+Retail!R96+Misc!R96","v":1339510.8154655762},{"$f":"+Distribution!S96+Transmission!S96+Generation!S96+Retail!S96+Misc!S96","v":1316808.831679957},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":-4098178.185575108},{"$f":"+Distribution!I97+Transmission!I97+Generation!I97+Retail!I97+Misc!I97","v":-1617723.4317740251},{"$f":"+Distribution!J97+Transmission!J97+Generation!J97+Retail!J97+Misc!J97","v":-1078731.3684296082},{"$f":"+Distribution!K97+Transmission!K97+Generation!K97+Retail!K97+Misc!K97","v":-349016.88215547067},{"$f":"+Distribution!L97+Transmission!L97+Generation!L97+Retail!L97+Misc!L97","v":-17962.772321215409},{"$f":"+Distribution!M97+Transmission!M97+Generation!M97+Retail!M97+Misc!M97","v":-571656.15413821233},{"$f":"+Distribution!N97+Transmission!N97+Generation!N97+Retail!N97+Misc!N97","v":-34588.775093106211},{"$f":"+Distribution!O97+Transmission!O97+Generation!O97+Retail!O97+Misc!O97","v":-1219.0744916800877},{"$f":"+Distribution!P97+Transmission!P97+Generation!P97+Retail!P97+Misc!P97","v":-1579.6635856083292},{"$f":"+Distribution!Q97+Transmission!Q97+Generation!Q97+Retail!Q97+Misc!Q97","v":-307111.45733745059},{"$f":"+Distribution!R97+Transmission!R97+Generation!R97+Retail!R97+Misc!R97","v":-59942.45707276609},{"$f":"+Distribution!S97+Transmission!S97+Generation!S97+Retail!S97+Misc!S97","v":-58646.149175965365},0]
[{"$f":"ROW()","v":98},null,null,null,"Misc Revenue & Expenses",null,null,{"$f":"+Distribution!H98+Transmission!H98+Generation!H98+Retail!H98+Misc!H98","v":682016.9900090259},{"$f":"+Distribution!I98+Transmission!I98+Generation!I98+Retail!I98+Misc!I98","v":738525.67349380476},{"$f":"+Distribution!J98+Transmission!J98+Generation!J98+Retail!J98+Misc!J98","v":-16998.223590115631},{"$f":"+Distribution!K98+Transmission!K98+Generation!K98+Retail!K98+Misc!K98","v":-6879.5198278962434},{"$f":"+Distribution!L98+Transmission!L98+Generation!L98+Retail!L98+Misc!L98","v":-512.54955702997779},{"$f":"+Distribution!M98+Transmission!M98+Generation!M98+Retail!M98+Misc!M98","v":-20365.502486521465},{"$f":"+Distribution!N98+Transmission!N98+Generation!N98+Retail!N98+Misc!N98","v":2082.144558081488},{"$f":"+Distribution!O98+Transmission!O98+Generation!O98+Retail!O98+Misc!O98","v":-58.645136137993475},{"$f":"+Distribution!P98+Transmission!P98+Generation!P98+Retail!P98+Misc!P98","v":-111.64229625343853},{"$f":"+Distribution!Q98+Transmission!Q98+Generation!Q98+Retail!Q98+Misc!Q98","v":-3711.9901061808923},{"$f":"+Distribution!R98+Transmission!R98+Generation!R98+Retail!R98+Misc!R98","v":-4970.1435187921697},{"$f":"+Distribution!S98+Transmission!S98+Generation!S98+Retail!S98+Misc!S98","v":-4982.611523932459},0]
[{"$f":"ROW()","v":99},null,null,null,"Revenue Credits",null,null,{"$f":"+Distribution!H99+Transmission!H99+Generation!H99+Retail!H99+Misc!H99","v":-255900992.97899714},{"$f":"+Distribution!I99+Transmission!I99+Generation!I99+Retail!I99+Misc!I99","v":-88168446.711588532},{"$f":"+Distribution!J99+Transmission!J99+Generation!J99+Retail!J99+Misc!J99","v":-69246001.273164734},{"$f":"+Distribution!K99+Transmission!K99+Generation!K99+Retail!K99+Misc!K99","v":-22593893.429287948},{"$f":"+Distribution!L99+Transmission!L99+Generation!L99+Retail!L99+Misc!L99","v":-641047.92525959515},{"$f":"+Distribution!M99+Transmission!M99+Generation!M99+Retail!M99+Misc!M99","v":-44531203.366434455},{"$f":"+Distribution!N99+Transmission!N99+Generation!N99+Retail!N99+Misc!N99","v":-2166615.5289198258},{"$f":"+Distribution!O99+Transmission!O99+Generation!O99+Retail!O99+Misc!O99","v":-75829.039236778684},{"$f":"+Distribution!P99+Transmission!P99+Generation!P99+Retail!P99+Misc!P99","v":-110681.3091564838},{"$f":"+Distribution!Q99+Transmission!Q99+Generation!Q99+Retail!Q99+Misc!Q99","v":-19104849.502045661},{"$f":"+Distribution!R99+Transmission!R99+Generation!R99+Retail!R99+Misc!R99","v":-4652789.88003287},{"$f":"+Distribution!S99+Transmission!S99+Generation!S99+Retail!S99+Misc!S99","v":-4609634.7121982193},0]
[{"$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":1847823977.8039134},{"$f":"+Distribution!I101+Transmission!I101+Generation!I101+Retail!I101+Misc!I101","v":675763095.8838371},{"$f":"+Distribution!J101+Transmission!J101+Generation!J101+Retail!J101+Misc!J101","v":495770003.33705765},{"$f":"+Distribution!K101+Transmission!K101+Generation!K101+Retail!K101+Misc!K101","v":161181090.63466293},{"$f":"+Distribution!L101+Transmission!L101+Generation!L101+Retail!L101+Misc!L101","v":11023808.046711171},{"$f":"+Distribution!M101+Transmission!M101+Generation!M101+Retail!M101+Misc!M101","v":289440374.5417189},{"$f":"+Distribution!N101+Transmission!N101+Generation!N101+Retail!N101+Misc!N101","v":14462345.986337965},{"$f":"+Distribution!O101+Transmission!O101+Generation!O101+Retail!O101+Misc!O101","v":589627.76892499463},{"$f":"+Distribution!P101+Transmission!P101+Generation!P101+Retail!P101+Misc!P101","v":1088707.2843054377},{"$f":"+Distribution!Q101+Transmission!Q101+Generation!Q101+Retail!Q101+Misc!Q101","v":133687599.44980077},{"$f":"+Distribution!R101+Transmission!R101+Generation!R101+Retail!R101+Misc!R101","v":29790703.901117183},{"$f":"+Distribution!S101+Transmission!S101+Generation!S101+Retail!S101+Misc!S101","v":35026621.165525571},{"$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":1847823978},661595338,520951038,162435073,12123902,274874422,13948795.999999998,536865,1379767,137738935,27176952,35062890,{"$f":"ROUND(SUM(I102:S102)-H102,0)","v":0}]
[{"$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,{"$f":"H101-H102","v":-0.19608664512634277},14167757.883837104,-25181034.66294235,-1253982.3653370738,-1100093.953288829,14565952.5417189,513549.98633796722,52762.768924994627,-291059.7156945623,-4051335.5501992255,2613751.9011171833,-36268.834474429488,{"$f":"ROUND(SUM(I105:S105)-H105,0)","v":0}]
[{"$f":"ROW()","v":106}]
[{"$f":"ROW()","v":107},null,null,null,"Existing Revenues",null,null,{"$f":"H14+H99","v":1847823977.698328},661595338,520951038.00000012,162435073,12123902,274874422.00000006,13948795.999999998,536865,1379767.0000000002,137738935.00000003,27176952,35062890,{"$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,{"$f":"(H105/H107)","v":-1.0611759967017567E-10},2.1414537059263716E-2,-4.833666280734495E-2,-7.7198990475232758E-3,-9.0737615108471587E-2,5.2991298483635908E-2,3.6816796685388994E-2,9.8279397846748481E-2,-0.21094845411911015,-2.9413147053875686E-2,9.6175314329479747E-2,-1.0343937557465881E-3]
[]
[]
[]
[]
[]
[]
[{"$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":661595338},{"$f":"ROUND((Revenues!D15+Revenues!D32+Revenues!D33+Revenues!D36),1)","v":661595338},0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(I128:S128)","v":1159108448},0,{"$f":"Revenues!E17+Revenues!E19+Revenues!E33+Revenues!E34+Revenues!E35+Revenues!E36","v":520951038},{"$f":"Revenues!F17+Revenues!F19+Revenues!F33+Revenues!F34+Revenues!F35+Revenues!F36","v":162435073},{"$f":"Revenues!G17+Revenues!G19+Revenues!G33+Revenues!G34+Revenues!G35+Revenues!G36","v":0},{"$f":"Revenues!H17+Revenues!H19+Revenues!H33+Revenues!H34+Revenues!H35+Revenues!H36","v":261794764},{"$f":"Revenues!I17+Revenues!I19+Revenues!I33+Revenues!I34+Revenues!I35+Revenues!I36","v":13948795.999999998},{"$f":"Revenues!J17+Revenues!J19+Revenues!J33+Revenues!J34+Revenues!J35+Revenues!J36","v":0},{"$f":"Revenues!K17+Revenues!K19+Revenues!K33+Revenues!K34+Revenues!K35+Revenues!K36","v":0},{"$f":"Revenues!L17+Revenues!L19+Revenues!L33+Revenues!L34+Revenues!L35+Revenues!L36","v":137738935},{"$f":"Revenues!M17+Revenues!M19+Revenues!M33+Revenues!M34+Revenues!M35+Revenues!M36","v":27176952},{"$f":"Revenues!N17+Revenues!N19+Revenues!N33+Revenues!N34+Revenues!N35+Revenues!N36","v":35062890},{"$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":1159108448},0,520951038,162435073,0,261794764,13948795.999999998,0,0,137738935,27176952,35062890,{"$f":"ROUND(SUM(I131:S131)-H131,0)","v":0}]
[{"$f":"ROW()","v":132}]
[{"$f":"ROW()","v":133},null,"444","Public Street & Highway Lighting",null,"A",null,{"$f":"SUM(I133:S133)","v":14040534},0,0,0,{"$f":"Revenues!G21+Revenues!G33+Revenues!G36","v":12123902},0,0,{"$f":"Revenues!J21+Revenues!J33+Revenues!J36","v":536865},{"$f":"Revenues!K21+Revenues!K33+Revenues!K36","v":1379767},0,0,0,{"$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,{"$f":"SUM(I135:S135)","v":13079658},0,{"$f":"Revenues!E23","v":0},{"$f":"Revenues!F23","v":0},{"$f":"Revenues!G23","v":0},{"$f":"Revenues!H23","v":13079658},{"$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":1847823978},661595338,520951038,162435073,12123902,274874422,13948795.999999998,536865,1379767,137738935,27176952,35062890,{"$f":"ROUND(SUM(I141:S141)-H141,0)","v":0}]
[{"$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":149230391.68692645},{"$f":"+Distribution!I144+Transmission!I144+Generation!I144+Retail!I144+Misc!I144","v":49648758.976881236},{"$f":"+Distribution!J144+Transmission!J144+Generation!J144+Retail!J144+Misc!J144","v":40654156.260828823},{"$f":"+Distribution!K144+Transmission!K144+Generation!K144+Retail!K144+Misc!K144","v":13531604.338228298},{"$f":"+Distribution!L144+Transmission!L144+Generation!L144+Retail!L144+Misc!L144","v":278827.47755585553},{"$f":"+Distribution!M144+Transmission!M144+Generation!M144+Retail!M144+Misc!M144","v":27832067.106127422},{"$f":"+Distribution!N144+Transmission!N144+Generation!N144+Retail!N144+Misc!N144","v":1081503.9058763059},{"$f":"+Distribution!O144+Transmission!O144+Generation!O144+Retail!O144+Misc!O144","v":34441.31066756801},{"$f":"+Distribution!P144+Transmission!P144+Generation!P144+Retail!P144+Misc!P144","v":61493.931851409834},{"$f":"+Distribution!Q144+Transmission!Q144+Generation!Q144+Retail!Q144+Misc!Q144","v":10383025.146082068},{"$f":"+Distribution!R144+Transmission!R144+Generation!R144+Retail!R144+Misc!R144","v":2926886.9938570103},{"$f":"+Distribution!S144+Transmission!S144+Generation!S144+Retail!S144+Misc!S144","v":2797626.2389704566},{"$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":149230391.68692645},{"$f":"+Distribution!I146+Transmission!I146+Generation!I146+Retail!I146+Misc!I146","v":49648758.976881236},{"$f":"+Distribution!J146+Transmission!J146+Generation!J146+Retail!J146+Misc!J146","v":40654156.260828823},{"$f":"+Distribution!K146+Transmission!K146+Generation!K146+Retail!K146+Misc!K146","v":13531604.338228298},{"$f":"+Distribution!L146+Transmission!L146+Generation!L146+Retail!L146+Misc!L146","v":278827.47755585553},{"$f":"+Distribution!M146+Transmission!M146+Generation!M146+Retail!M146+Misc!M146","v":27832067.106127422},{"$f":"+Distribution!N146+Transmission!N146+Generation!N146+Retail!N146+Misc!N146","v":1081503.9058763059},{"$f":"+Distribution!O146+Transmission!O146+Generation!O146+Retail!O146+Misc!O146","v":34441.31066756801},{"$f":"+Distribution!P146+Transmission!P146+Generation!P146+Retail!P146+Misc!P146","v":61493.931851409834},{"$f":"+Distribution!Q146+Transmission!Q146+Generation!Q146+Retail!Q146+Misc!Q146","v":10383025.146082068},{"$f":"+Distribution!R146+Transmission!R146+Generation!R146+Retail!R146+Misc!R146","v":2926886.9938570103},{"$f":"+Distribution!S146+Transmission!S146+Generation!S146+Retail!S146+Misc!S146","v":2797626.2389704566},{"$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}]
[{"$f":"ROW()","v":150},null,"State Revenue Credit",null,null,"F140G",null,{"$f":"+Distribution!H150+Transmission!H150+Generation!H150+Retail!H150+Misc!H150","v":33318089.000000004},{"$f":"+Distribution!I150+Transmission!I150+Generation!I150+Retail!I150+Misc!I150","v":12092930.672807228},{"$f":"+Distribution!J150+Transmission!J150+Generation!J150+Retail!J150+Misc!J150","v":8949557.1357700601},{"$f":"+Distribution!K150+Transmission!K150+Generation!K150+Retail!K150+Misc!K150","v":2911187.8598965625},{"$f":"+Distribution!L150+Transmission!L150+Generation!L150+Retail!L150+Misc!L150","v":184302.67078453768},{"$f":"+Distribution!M150+Transmission!M150+Generation!M150+Retail!M150+Misc!M150","v":5293808.4257511934},{"$f":"+Distribution!N150+Transmission!N150+Generation!N150+Retail!N150+Misc!N150","v":263289.12861609925},{"$f":"+Distribution!O150+Transmission!O150+Generation!O150+Retail!O150+Misc!O150","v":10532.776884972203},{"$f":"+Distribution!P150+Transmission!P150+Generation!P150+Retail!P150+Misc!P150","v":19000.751712100278},{"$f":"+Distribution!Q150+Transmission!Q150+Generation!Q150+Retail!Q150+Misc!Q150","v":2419246.4540900495},{"$f":"+Distribution!R150+Transmission!R150+Generation!R150+Retail!R150+Misc!R150","v":545965.56769560312},{"$f":"+Distribution!S150+Transmission!S150+Generation!S150+Retail!S150+Misc!S150","v":628267.55431956635},{"$f":"ROUND(SUM(I150:S150)-H150,0)","v":0}]
[{"$f":"ROW()","v":151}]
[{"$f":"ROW()","v":152},null,"AGA Revenue",null,null,"A",0,{"$f":"+Distribution!H152+Transmission!H152+Generation!H152+Retail!H152+Misc!H152","v":2965395.6200000006},{"$f":"+Distribution!I152+Transmission!I152+Generation!I152+Retail!I152+Misc!I152","v":33040.269999999997},{"$f":"+Distribution!J152+Transmission!J152+Generation!J152+Retail!J152+Misc!J152","v":1751703.7000000002},{"$f":"+Distribution!K152+Transmission!K152+Generation!K152+Retail!K152+Misc!K152","v":301970.5},{"$f":"+Distribution!L152+Transmission!L152+Generation!L152+Retail!L152+Misc!L152","v":0},{"$f":"+Distribution!M152+Transmission!M152+Generation!M152+Retail!M152+Misc!M152","v":158853.75},{"$f":"+Distribution!N152+Transmission!N152+Generation!N152+Retail!N152+Misc!N152","v":206563.33000000002},{"$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":508602.43},{"$f":"+Distribution!R152+Transmission!R152+Generation!R152+Retail!R152+Misc!R152","v":0},{"$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":2033337854.3069263},723370067.91968846,572306455.09659898,179179835.69812486,12587032.148340393,308159151.28187865,15500152.364492403,586500.72755254025,1460261.6835635102,151049809.03017214,30649804.561552614,38488783.793290026,{"$f":"ROUND(SUM(I154:S154)-H154,0)","v":0}]
[{"$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},{"$f":"+Distribution!J157+Transmission!J157+Generation!J157+Retail!J157+Misc!J157","v":175835.65412525187},{"$f":"+Distribution!K157+Transmission!K157+Generation!K157+Retail!K157+Misc!K157","v":5338.0709621164806},{"$f":"+Distribution!L157+Transmission!L157+Generation!L157+Retail!L157+Misc!L157","v":33846.493029474586},{"$f":"+Distribution!M157+Transmission!M157+Generation!M157+Retail!M157+Misc!M157","v":4614.996537334182},{"$f":"+Distribution!N157+Transmission!N157+Generation!N157+Retail!N157+Misc!N157","v":108617.97856530805},{"$f":"+Distribution!O157+Transmission!O157+Generation!O157+Retail!O157+Misc!O157","v":8606.8101050832956},{"$f":"+Distribution!P157+Transmission!P157+Generation!P157+Retail!P157+Misc!P157","v":1797.7868654421188},{"$f":"+Distribution!Q157+Transmission!Q157+Generation!Q157+Retail!Q157+Misc!Q157","v":833458.54795214697},{"$f":"+Distribution!R157+Transmission!R157+Generation!R157+Retail!R157+Misc!R157","v":35.670928921283426},{"$f":"+Distribution!S157+Transmission!S157+Generation!S157+Retail!S157+Misc!S157","v":35.670928921283426},{"$f":"ROUND(SUM(I157:S157)-H157,0)","v":0}]
[{"$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},{"$f":"+Distribution!J159+Transmission!J159+Generation!J159+Retail!J159+Misc!J159","v":175835.65412525187},{"$f":"+Distribution!K159+Transmission!K159+Generation!K159+Retail!K159+Misc!K159","v":5338.0709621164806},{"$f":"+Distribution!L159+Transmission!L159+Generation!L159+Retail!L159+Misc!L159","v":33846.493029474586},{"$f":"+Distribution!M159+Transmission!M159+Generation!M159+Retail!M159+Misc!M159","v":4614.996537334182},{"$f":"+Distribution!N159+Transmission!N159+Generation!N159+Retail!N159+Misc!N159","v":108617.97856530805},{"$f":"+Distribution!O159+Transmission!O159+Generation!O159+Retail!O159+Misc!O159","v":8606.8101050832956},{"$f":"+Distribution!P159+Transmission!P159+Generation!P159+Retail!P159+Misc!P159","v":1797.7868654421188},{"$f":"+Distribution!Q159+Transmission!Q159+Generation!Q159+Retail!Q159+Misc!Q159","v":833458.54795214697},{"$f":"+Distribution!R159+Transmission!R159+Generation!R159+Retail!R159+Misc!R159","v":35.670928921283426},{"$f":"+Distribution!S159+Transmission!S159+Generation!S159+Retail!S159+Misc!S159","v":35.670928921283426},{"$f":"ROUND(SUM(I159:S159)-H159,0)","v":0}]
[{"$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},{"$f":"+Distribution!I161+Transmission!I161+Generation!I161+Retail!I161+Misc!I161","v":2745599.035065101},{"$f":"+Distribution!J161+Transmission!J161+Generation!J161+Retail!J161+Misc!J161","v":476897.17980232643},{"$f":"+Distribution!K161+Transmission!K161+Generation!K161+Retail!K161+Misc!K161","v":89925.45450845336},{"$f":"+Distribution!L161+Transmission!L161+Generation!L161+Retail!L161+Misc!L161","v":13834.446107694996},{"$f":"+Distribution!M161+Transmission!M161+Generation!M161+Retail!M161+Misc!M161","v":26798.689835976667},{"$f":"+Distribution!N161+Transmission!N161+Generation!N161+Retail!N161+Misc!N161","v":21575.189860871691},{"$f":"+Distribution!O161+Transmission!O161+Generation!O161+Retail!O161+Misc!O161","v":2760.8508289004913},{"$f":"+Distribution!P161+Transmission!P161+Generation!P161+Retail!P161+Misc!P161","v":1210.9205604997301},{"$f":"+Distribution!Q161+Transmission!Q161+Generation!Q161+Retail!Q161+Misc!Q161","v":540807.19476252678},{"$f":"+Distribution!R161+Transmission!R161+Generation!R161+Retail!R161+Misc!R161","v":1.0743338243480851},{"$f":"+Distribution!S161+Transmission!S161+Generation!S161+Retail!S161+Misc!S161","v":1.0743338243480851},{"$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":5034.9202436862133},{"$f":"+Distribution!I163+Transmission!I163+Generation!I163+Retail!I163+Misc!I163","v":4362.2321447091135},{"$f":"+Distribution!J163+Transmission!J163+Generation!J163+Retail!J163+Misc!J163","v":90.610092062654445},{"$f":"+Distribution!K163+Transmission!K163+Generation!K163+Retail!K163+Misc!K163","v":1.6108735459903996},{"$f":"+Distribution!L163+Transmission!L163+Generation!L163+Retail!L163+Misc!L163","v":57.125149115534633},{"$f":"+Distribution!M163+Transmission!M163+Generation!M163+Retail!M163+Misc!M163","v":0.9320685142704962},{"$f":"+Distribution!N163+Transmission!N163+Generation!N163+Retail!N163+Misc!N163","v":17.934588473640829},{"$f":"+Distribution!O163+Transmission!O163+Generation!O163+Retail!O163+Misc!O163","v":14.526329514665404},{"$f":"+Distribution!P163+Transmission!P163+Generation!P163+Retail!P163+Misc!P163","v":3.0342535835809419},{"$f":"+Distribution!Q163+Transmission!Q163+Generation!Q163+Retail!Q163+Misc!Q163","v":486.90296446990027},{"$f":"+Distribution!R163+Transmission!R163+Generation!R163+Retail!R163+Misc!R163","v":5.8898484314091389E-3},{"$f":"+Distribution!S163+Transmission!S163+Generation!S163+Retail!S163+Misc!S163","v":5.8898484314091389E-3},{"$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":3924446.0302436859},{"$f":"+Distribution!I164+Transmission!I164+Generation!I164+Retail!I164+Misc!I164","v":2749961.2672098102},{"$f":"+Distribution!J164+Transmission!J164+Generation!J164+Retail!J164+Misc!J164","v":476987.78989438911},{"$f":"+Distribution!K164+Transmission!K164+Generation!K164+Retail!K164+Misc!K164","v":89927.065381999346},{"$f":"+Distribution!L164+Transmission!L164+Generation!L164+Retail!L164+Misc!L164","v":13891.57125681053},{"$f":"+Distribution!M164+Transmission!M164+Generation!M164+Retail!M164+Misc!M164","v":26799.621904490938},{"$f":"+Distribution!N164+Transmission!N164+Generation!N164+Retail!N164+Misc!N164","v":21593.124449345331},{"$f":"+Distribution!O164+Transmission!O164+Generation!O164+Retail!O164+Misc!O164","v":2775.3771584151568},{"$f":"+Distribution!P164+Transmission!P164+Generation!P164+Retail!P164+Misc!P164","v":1213.954814083311},{"$f":"+Distribution!Q164+Transmission!Q164+Generation!Q164+Retail!Q164+Misc!Q164","v":541294.09772699664},{"$f":"+Distribution!R164+Transmission!R164+Generation!R164+Retail!R164+Misc!R164","v":1.0802236727794943},{"$f":"+Distribution!S164+Transmission!S164+Generation!S164+Retail!S164+Misc!S164","v":1.0802236727794943},{"$f":"ROUND(SUM(I164:S164)-H164,0)","v":0}]
[{"$f":"ROW()","v":165}]
[{"$f":"ROW()","v":166},null,"453","Water Sales",null,"F10",null,{"$f":"+Distribution!H166+Transmission!H166+Generation!H166+Retail!H166+Misc!H166","v":845.00407973656149},{"$f":"+Distribution!I166+Transmission!I166+Generation!I166+Retail!I166+Misc!I166","v":281.13176823482974},{"$f":"+Distribution!J166+Transmission!J166+Generation!J166+Retail!J166+Misc!J166","v":230.20061470265222},{"$f":"+Distribution!K166+Transmission!K166+Generation!K166+Retail!K166+Misc!K166","v":76.62152958207092},{"$f":"+Distribution!L166+Transmission!L166+Generation!L166+Retail!L166+Misc!L166","v":1.5788362773425157},{"$f":"+Distribution!M166+Transmission!M166+Generation!M166+Retail!M166+Misc!M166","v":157.59665297614958},{"$f":"+Distribution!N166+Transmission!N166+Generation!N166+Retail!N166+Misc!N166","v":6.1239215577061703},{"$f":"+Distribution!O166+Transmission!O166+Generation!O166+Retail!O166+Misc!O166","v":0.19502091830345933},{"$f":"+Distribution!P166+Transmission!P166+Generation!P166+Retail!P166+Misc!P166","v":0.3482040267139207},{"$f":"+Distribution!Q166+Transmission!Q166+Generation!Q166+Retail!Q166+Misc!Q166","v":58.792974468988731},{"$f":"+Distribution!R166+Transmission!R166+Generation!R166+Retail!R166+Misc!R166","v":16.573242372275597},{"$f":"+Distribution!S166+Transmission!S166+Generation!S166+Retail!S166+Misc!S166","v":15.841314619528607},{"$f":"ROUND(SUM(I166:S166)-H166,0)","v":0}]
[{"$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":3278177.8899999997},{"$f":"+Distribution!I168+Transmission!I168+Generation!I168+Retail!I168+Misc!I168","v":1579602.619244332},{"$f":"+Distribution!J168+Transmission!J168+Generation!J168+Retail!J168+Misc!J168","v":1021396.3295997292},{"$f":"+Distribution!K168+Transmission!K168+Generation!K168+Retail!K168+Misc!K168","v":323995.05487078772},{"$f":"+Distribution!L168+Transmission!L168+Generation!L168+Retail!L168+Misc!L168","v":2292.0221170671816},{"$f":"+Distribution!M168+Transmission!M168+Generation!M168+Retail!M168+Misc!M168","v":0},{"$f":"+Distribution!N168+Transmission!N168+Generation!N168+Retail!N168+Misc!N168","v":44272.970450022105},{"$f":"+Distribution!O168+Transmission!O168+Generation!O168+Retail!O168+Misc!O168","v":691.46233825280399},{"$f":"+Distribution!P168+Transmission!P168+Generation!P168+Retail!P168+Misc!P168","v":527.47043133919487},{"$f":"+Distribution!Q168+Transmission!Q168+Generation!Q168+Retail!Q168+Misc!Q168","v":305399.96094847034},{"$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":2310899.1348636197},{"$f":"+Distribution!I169+Transmission!I169+Generation!I169+Retail!I169+Misc!I169","v":768833.1637393845},{"$f":"+Distribution!J169+Transmission!J169+Generation!J169+Retail!J169+Misc!J169","v":629547.73132844467},{"$f":"+Distribution!K169+Transmission!K169+Generation!K169+Retail!K169+Misc!K169","v":209542.92490319884},{"$f":"+Distribution!L169+Transmission!L169+Generation!L169+Retail!L169+Misc!L169","v":4317.7677775704751},{"$f":"+Distribution!M169+Transmission!M169+Generation!M169+Retail!M169+Misc!M169","v":430991.96530923975},{"$f":"+Distribution!N169+Transmission!N169+Generation!N169+Retail!N169+Misc!N169","v":16747.570063907639},{"$f":"+Distribution!O169+Transmission!O169+Generation!O169+Retail!O169+Misc!O169","v":533.33904793486306},{"$f":"+Distribution!P169+Transmission!P169+Generation!P169+Retail!P169+Misc!P169","v":952.2609456987359},{"$f":"+Distribution!Q169+Transmission!Q169+Generation!Q169+Retail!Q169+Misc!Q169","v":160785.77263059144},{"$f":"+Distribution!R169+Transmission!R169+Generation!R169+Retail!R169+Misc!R169","v":45324.149762586814},{"$f":"+Distribution!S169+Transmission!S169+Generation!S169+Retail!S169+Misc!S169","v":43322.489355061909},{"$f":"ROUND(SUM(I169:S169)-H169,0)","v":0}]
[{"$f":"ROW()","v":170},null,null,null,"System Overhead","F102G",null,{"$f":"+Distribution!H170+Transmission!H170+Generation!H170+Retail!H170+Misc!H170","v":1563227.5222753189},{"$f":"+Distribution!I170+Transmission!I170+Generation!I170+Retail!I170+Misc!I170","v":618292.62185617164},{"$f":"+Distribution!J170+Transmission!J170+Generation!J170+Retail!J170+Misc!J170","v":410381.95385594311},{"$f":"+Distribution!K170+Transmission!K170+Generation!K170+Retail!K170+Misc!K170","v":132688.37078714295},{"$f":"+Distribution!L170+Transmission!L170+Generation!L170+Retail!L170+Misc!L170","v":8220.8583240675634},{"$f":"+Distribution!M170+Transmission!M170+Generation!M170+Retail!M170+Misc!M170","v":216993.57638626875},{"$f":"+Distribution!N170+Transmission!N170+Generation!N170+Retail!N170+Misc!N170","v":13019.541340073625},{"$f":"+Distribution!O170+Transmission!O170+Generation!O170+Retail!O170+Misc!O170","v":463.84583161714676},{"$f":"+Distribution!P170+Transmission!P170+Generation!P170+Retail!P170+Misc!P170","v":592.74398249175715},{"$f":"+Distribution!Q170+Transmission!Q170+Generation!Q170+Retail!Q170+Misc!Q170","v":118241.92118852836},{"$f":"+Distribution!R170+Transmission!R170+Generation!R170+Retail!R170+Misc!R170","v":22691.946084670715},{"$f":"+Distribution!S170+Transmission!S170+Generation!S170+Retail!S170+Misc!S170","v":21640.142638343259},{"$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":7152304.5471389396},{"$f":"+Distribution!I171+Transmission!I171+Generation!I171+Retail!I171+Misc!I171","v":2966728.4048398877},{"$f":"+Distribution!J171+Transmission!J171+Generation!J171+Retail!J171+Misc!J171","v":2061326.0147841168},{"$f":"+Distribution!K171+Transmission!K171+Generation!K171+Retail!K171+Misc!K171","v":666226.35056112963},{"$f":"+Distribution!L171+Transmission!L171+Generation!L171+Retail!L171+Misc!L171","v":14830.648218705219},{"$f":"+Distribution!M171+Transmission!M171+Generation!M171+Retail!M171+Misc!M171","v":647985.54169550852},{"$f":"+Distribution!N171+Transmission!N171+Generation!N171+Retail!N171+Misc!N171","v":74040.08185400338},{"$f":"+Distribution!O171+Transmission!O171+Generation!O171+Retail!O171+Misc!O171","v":1688.6472178048139},{"$f":"+Distribution!P171+Transmission!P171+Generation!P171+Retail!P171+Misc!P171","v":2072.4753595296879},{"$f":"+Distribution!Q171+Transmission!Q171+Generation!Q171+Retail!Q171+Misc!Q171","v":584427.65476759011},{"$f":"+Distribution!R171+Transmission!R171+Generation!R171+Retail!R171+Misc!R171","v":68016.095847257529},{"$f":"+Distribution!S171+Transmission!S171+Generation!S171+Retail!S171+Misc!S171","v":64962.631993405164},{"$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":-119749.91059350883},{"$f":"+Distribution!J173+Transmission!J173+Generation!J173+Retail!J173+Misc!J173","v":-98055.453506012316},{"$f":"+Distribution!K173+Transmission!K173+Generation!K173+Retail!K173+Misc!K173","v":-32637.440352620139},{"$f":"+Distribution!L173+Transmission!L173+Generation!L173+Retail!L173+Misc!L173","v":-672.51561159615335},{"$f":"+Distribution!M173+Transmission!M173+Generation!M173+Retail!M173+Misc!M173","v":-67129.322389372188},{"$f":"+Distribution!N173+Transmission!N173+Generation!N173+Retail!N173+Misc!N173","v":-2608.5243358353446},{"$f":"+Distribution!O173+Transmission!O173+Generation!O173+Retail!O173+Misc!O173","v":-83.070432336184211},{"$f":"+Distribution!P173+Transmission!P173+Generation!P173+Retail!P173+Misc!P173","v":-148.31977662681604},{"$f":"+Distribution!Q173+Transmission!Q173+Generation!Q173+Retail!Q173+Misc!Q173","v":-25043.251000744061},{"$f":"+Distribution!R173+Transmission!R173+Generation!R173+Retail!R173+Misc!R173","v":-7059.4807011165631},{"$f":"+Distribution!S173+Transmission!S173+Generation!S173+Retail!S173+Misc!S173","v":-6747.7113002313981},{"$f":"ROUND(SUM(I173:S173)-H173,0)","v":0}]
[{"$f":"ROW()","v":174},null,null,null,"Demand","F10",null,{"$f":"+Distribution!H174+Transmission!H174+Generation!H174+Retail!H174+Misc!H174","v":50335390.267186053},{"$f":"+Distribution!I174+Transmission!I174+Generation!I174+Retail!I174+Misc!I174","v":16746519.466528412},{"$f":"+Distribution!J174+Transmission!J174+Generation!J174+Retail!J174+Misc!J174","v":13712641.227030009},{"$f":"+Distribution!K174+Transmission!K174+Generation!K174+Retail!K174+Misc!K174","v":4564208.2527988143},{"$f":"+Distribution!L174+Transmission!L174+Generation!L174+Retail!L174+Misc!L174","v":94048.469224909204},{"$f":"+Distribution!M174+Transmission!M174+Generation!M174+Retail!M174+Misc!M174","v":9387752.3465092313},{"$f":"+Distribution!N174+Transmission!N174+Generation!N174+Retail!N174+Misc!N174","v":364791.11635635421},{"$f":"+Distribution!O174+Transmission!O174+Generation!O174+Retail!O174+Misc!O174","v":11617.049276412974},{"$f":"+Distribution!P174+Transmission!P174+Generation!P174+Retail!P174+Misc!P174","v":20741.894622230808},{"$f":"+Distribution!Q174+Transmission!Q174+Generation!Q174+Retail!Q174+Misc!Q174","v":3502192.9311724342},{"$f":"+Distribution!R174+Transmission!R174+Generation!R174+Retail!R174+Misc!R174","v":987238.57411579986},{"$f":"+Distribution!S174+Transmission!S174+Generation!S174+Retail!S174+Misc!S174","v":943638.93955144356},{"$f":"ROUND(SUM(I174:S174)-H174,0)","v":0}]
[{"$f":"ROW()","v":175},null,null,null,"Energy","F30",null,{"$f":"+Distribution!H175+Transmission!H175+Generation!H175+Retail!H175+Misc!H175","v":5706864.1734222751},{"$f":"+Distribution!I175+Transmission!I175+Generation!I175+Retail!I175+Misc!I175","v":1594962.7621472436},{"$f":"+Distribution!J175+Transmission!J175+Generation!J175+Retail!J175+Misc!J175","v":1561618.7436233934},{"$f":"+Distribution!K175+Transmission!K175+Generation!K175+Retail!K175+Misc!K175","v":555991.81028206332},{"$f":"+Distribution!L175+Transmission!L175+Generation!L175+Retail!L175+Misc!L175","v":21971.531964621361},{"$f":"+Distribution!M175+Transmission!M175+Generation!M175+Retail!M175+Misc!M175","v":1246293.3036456718},{"$f":"+Distribution!N175+Transmission!N175+Generation!N175+Retail!N175+Misc!N175","v":48819.263616687254},{"$f":"+Distribution!O175+Transmission!O175+Generation!O175+Retail!O175+Misc!O175","v":1588.3033379401202},{"$f":"+Distribution!P175+Transmission!P175+Generation!P175+Retail!P175+Misc!P175","v":4508.4855042878526},{"$f":"+Distribution!Q175+Transmission!Q175+Generation!Q175+Retail!Q175+Misc!Q175","v":357586.69828065188},{"$f":"+Distribution!R175+Transmission!R175+Generation!R175+Retail!R175+Misc!R175","v":131688.8048233492},{"$f":"+Distribution!S175+Transmission!S175+Generation!S175+Retail!S175+Misc!S175","v":181834.46619636531},{"$f":"ROUND(SUM(I175:S175)-H175,0)","v":0}]
[{"$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,{"$f":"+Distribution!H177+Transmission!H177+Generation!H177+Retail!H177+Misc!H177","v":55682319.740608327},{"$f":"+Distribution!I177+Transmission!I177+Generation!I177+Retail!I177+Misc!I177","v":18221732.31808215},{"$f":"+Distribution!J177+Transmission!J177+Generation!J177+Retail!J177+Misc!J177","v":15176204.517147392},{"$f":"+Distribution!K177+Transmission!K177+Generation!K177+Retail!K177+Misc!K177","v":5087562.6227282574},{"$f":"+Distribution!L177+Transmission!L177+Generation!L177+Retail!L177+Misc!L177","v":115347.48557793441},{"$f":"+Distribution!M177+Transmission!M177+Generation!M177+Retail!M177+Misc!M177","v":10566916.32776553},{"$f":"+Distribution!N177+Transmission!N177+Generation!N177+Retail!N177+Misc!N177","v":411001.85563720606},{"$f":"+Distribution!O177+Transmission!O177+Generation!O177+Retail!O177+Misc!O177","v":13122.28218201691},{"$f":"+Distribution!P177+Transmission!P177+Generation!P177+Retail!P177+Misc!P177","v":25102.060349891843},{"$f":"+Distribution!Q177+Transmission!Q177+Generation!Q177+Retail!Q177+Misc!Q177","v":3834736.3784523415},{"$f":"+Distribution!R177+Transmission!R177+Generation!R177+Retail!R177+Misc!R177","v":1111867.8982380326},{"$f":"+Distribution!S177+Transmission!S177+Generation!S177+Retail!S177+Misc!S177","v":1118725.6944475775},{"$f":"ROUND(SUM(I177:S177)-H177,0)","v":0}]
[{"$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":70387116.672070682},{"$f":"+Distribution!I179+Transmission!I179+Generation!I179+Retail!I179+Misc!I179","v":26393716.79190008},{"$f":"+Distribution!J179+Transmission!J179+Generation!J179+Retail!J179+Misc!J179","v":17890584.176565852},{"$f":"+Distribution!K179+Transmission!K179+Generation!K179+Retail!K179+Misc!K179","v":5849130.7311630845},{"$f":"+Distribution!L179+Transmission!L179+Generation!L179+Retail!L179+Misc!L179","v":177917.77691920209},{"$f":"+Distribution!M179+Transmission!M179+Generation!M179+Retail!M179+Misc!M179","v":11246474.08455584},{"$f":"+Distribution!N179+Transmission!N179+Generation!N179+Retail!N179+Misc!N179","v":615259.16442742059},{"$f":"+Distribution!O179+Transmission!O179+Generation!O179+Retail!O179+Misc!O179","v":26193.311684238481},{"$f":"+Distribution!P179+Transmission!P179+Generation!P179+Retail!P179+Misc!P179","v":30186.625592973673},{"$f":"+Distribution!Q179+Transmission!Q179+Generation!Q179+Retail!Q179+Misc!Q179","v":5793975.4718735451},{"$f":"+Distribution!R179+Transmission!R179+Generation!R179+Retail!R179+Misc!R179","v":1179937.3184802565},{"$f":"+Distribution!S179+Transmission!S179+Generation!S179+Retail!S179+Misc!S179","v":1183740.9189081963},{"$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,{"$f":"H154+H179","v":2103724970.978997},749763784.7115885,590197039.27316487,185028966.42928794,12764949.925259596,319405625.36643451,16115411.528919823,612694.03923677874,1490448.309156484,156843784.50204569,31829741.880032871,39672524.71219822,{"$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,{"$f":"+Distribution!H186+Transmission!H186+Generation!H186+Retail!H186+Misc!H186","v":-23655.490804613324},{"$f":"+Distribution!I186+Transmission!I186+Generation!I186+Retail!I186+Misc!I186","v":-6611.2712353287361},{"$f":"+Distribution!J186+Transmission!J186+Generation!J186+Retail!J186+Misc!J186","v":-6473.0571304174591},{"$f":"+Distribution!K186+Transmission!K186+Generation!K186+Retail!K186+Misc!K186","v":-2304.6385468257181},{"$f":"+Distribution!L186+Transmission!L186+Generation!L186+Retail!L186+Misc!L186","v":-91.074074405504533},{"$f":"+Distribution!M186+Transmission!M186+Generation!M186+Retail!M186+Misc!M186","v":-5166.0034106895291},{"$f":"+Distribution!N186+Transmission!N186+Generation!N186+Retail!N186+Misc!N186","v":-202.36045689519295},{"$f":"+Distribution!O186+Transmission!O186+Generation!O186+Retail!O186+Misc!O186","v":-6.5836672932497784},{"$f":"+Distribution!P186+Transmission!P186+Generation!P186+Retail!P186+Misc!P186","v":-18.688098077767631},{"$f":"+Distribution!Q186+Transmission!Q186+Generation!Q186+Retail!Q186+Misc!Q186","v":-1482.2306254324953},{"$f":"+Distribution!R186+Transmission!R186+Generation!R186+Retail!R186+Misc!R186","v":-545.86252921123298},{"$f":"+Distribution!S186+Transmission!S186+Generation!S186+Retail!S186+Misc!S186","v":-753.72103003643952},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":-225576.58918636097},{"$f":"+Distribution!I189+Transmission!I189+Generation!I189+Retail!I189+Misc!I189","v":-75049.040485241494},{"$f":"+Distribution!J189+Transmission!J189+Generation!J189+Retail!J189+Misc!J189","v":-61452.803292283483},{"$f":"+Distribution!K189+Transmission!K189+Generation!K189+Retail!K189+Misc!K189","v":-20454.366689867209},{"$f":"+Distribution!L189+Transmission!L189+Generation!L189+Retail!L189+Misc!L189","v":-421.47548262447322},{"$f":"+Distribution!M189+Transmission!M189+Generation!M189+Retail!M189+Misc!M189","v":-42070.939416800793},{"$f":"+Distribution!N189+Transmission!N189+Generation!N189+Retail!N189+Misc!N189","v":-1634.80079038536},{"$f":"+Distribution!O189+Transmission!O189+Generation!O189+Retail!O189+Misc!O189","v":-52.061468844743693},{"$f":"+Distribution!P189+Transmission!P189+Generation!P189+Retail!P189+Misc!P189","v":-92.954198175670911},{"$f":"+Distribution!Q189+Transmission!Q189+Generation!Q189+Retail!Q189+Misc!Q189","v":-15694.975878660776},{"$f":"+Distribution!R189+Transmission!R189+Generation!R189+Retail!R189+Misc!R189","v":-4424.2809895809369},{"$f":"+Distribution!S189+Transmission!S189+Generation!S189+Retail!S189+Misc!S189","v":-4228.8904938960186},0]
[{"$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":-249232.07999097431},{"$f":"+Distribution!I191+Transmission!I191+Generation!I191+Retail!I191+Misc!I191","v":-81660.311720570229},{"$f":"+Distribution!J191+Transmission!J191+Generation!J191+Retail!J191+Misc!J191","v":-67925.860422700949},{"$f":"+Distribution!K191+Transmission!K191+Generation!K191+Retail!K191+Misc!K191","v":-22759.005236692927},{"$f":"+Distribution!L191+Transmission!L191+Generation!L191+Retail!L191+Misc!L191","v":-512.54955702997779},{"$f":"+Distribution!M191+Transmission!M191+Generation!M191+Retail!M191+Misc!M191","v":-47236.942827490326},{"$f":"+Distribution!N191+Transmission!N191+Generation!N191+Retail!N191+Misc!N191","v":-1837.161247280553},{"$f":"+Distribution!O191+Transmission!O191+Generation!O191+Retail!O191+Misc!O191","v":-58.645136137993475},{"$f":"+Distribution!P191+Transmission!P191+Generation!P191+Retail!P191+Misc!P191","v":-111.64229625343853},{"$f":"+Distribution!Q191+Transmission!Q191+Generation!Q191+Retail!Q191+Misc!Q191","v":-17177.206504093272},{"$f":"+Distribution!R191+Transmission!R191+Generation!R191+Retail!R191+Misc!R191","v":-4970.1435187921697},{"$f":"+Distribution!S191+Transmission!S191+Generation!S191+Retail!S191+Misc!S191","v":-4982.611523932459},{"$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},{"$f":"+Distribution!I194+Transmission!I194+Generation!I194+Retail!I194+Misc!I194","v":820185.98521437496},{"$f":"+Distribution!J194+Transmission!J194+Generation!J194+Retail!J194+Misc!J194","v":50927.636832585318},{"$f":"+Distribution!K194+Transmission!K194+Generation!K194+Retail!K194+Misc!K194","v":15879.485408796683},{"$f":"+Distribution!L194+Transmission!L194+Generation!L194+Retail!L194+Misc!L194","v":0},{"$f":"+Distribution!M194+Transmission!M194+Generation!M194+Retail!M194+Misc!M194","v":26871.44034096886},{"$f":"+Distribution!N194+Transmission!N194+Generation!N194+Retail!N194+Misc!N194","v":3919.3058053620407},{"$f":"+Distribution!O194+Transmission!O194+Generation!O194+Retail!O194+Misc!O194","v":0},{"$f":"+Distribution!P194+Transmission!P194+Generation!P194+Retail!P194+Misc!P194","v":0},{"$f":"+Distribution!Q194+Transmission!Q194+Generation!Q194+Retail!Q194+Misc!Q194","v":13465.21639791238},{"$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,{"$f":"+Distribution!H202+Transmission!H202+Generation!H202+Retail!H202+Misc!H202","v":682016.9900090259},{"$f":"+Distribution!I202+Transmission!I202+Generation!I202+Retail!I202+Misc!I202","v":738525.67349380476},{"$f":"+Distribution!J202+Transmission!J202+Generation!J202+Retail!J202+Misc!J202","v":-16998.223590115631},{"$f":"+Distribution!K202+Transmission!K202+Generation!K202+Retail!K202+Misc!K202","v":-6879.5198278962434},{"$f":"+Distribution!L202+Transmission!L202+Generation!L202+Retail!L202+Misc!L202","v":-512.54955702997779},{"$f":"+Distribution!M202+Transmission!M202+Generation!M202+Retail!M202+Misc!M202","v":-20365.502486521465},{"$f":"+Distribution!N202+Transmission!N202+Generation!N202+Retail!N202+Misc!N202","v":2082.144558081488},{"$f":"+Distribution!O202+Transmission!O202+Generation!O202+Retail!O202+Misc!O202","v":-58.645136137993475},{"$f":"+Distribution!P202+Transmission!P202+Generation!P202+Retail!P202+Misc!P202","v":-111.64229625343853},{"$f":"+Distribution!Q202+Transmission!Q202+Generation!Q202+Retail!Q202+Misc!Q202","v":-3711.9901061808923},{"$f":"+Distribution!R202+Transmission!R202+Generation!R202+Retail!R202+Misc!R202","v":-4970.1435187921697},{"$f":"+Distribution!S202+Transmission!S202+Generation!S202+Retail!S202+Misc!S202","v":-4982.611523932459},{"$f":"ROUND(SUM(I202:S202)-H202,0)","v":0}]
[{"$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":7350726.2862524847},{"$f":"+Distribution!I211+Transmission!I211+Generation!I211+Retail!I211+Misc!I211","v":2445577.1613654974},{"$f":"+Distribution!J211+Transmission!J211+Generation!J211+Retail!J211+Misc!J211","v":2002524.8992097268},{"$f":"+Distribution!K211+Transmission!K211+Generation!K211+Retail!K211+Misc!K211","v":666533.93172656849},{"$f":"+Distribution!L211+Transmission!L211+Generation!L211+Retail!L211+Misc!L211","v":13734.363660313697},{"$f":"+Distribution!M211+Transmission!M211+Generation!M211+Retail!M211+Misc!M211","v":1370939.9604536253},{"$f":"+Distribution!N211+Transmission!N211+Generation!N211+Retail!N211+Misc!N211","v":53272.253056118941},{"$f":"+Distribution!O211+Transmission!O211+Generation!O211+Retail!O211+Misc!O211","v":1696.4952299274805},{"$f":"+Distribution!P211+Transmission!P211+Generation!P211+Retail!P211+Misc!P211","v":3029.0415792346771},{"$f":"+Distribution!Q211+Transmission!Q211+Generation!Q211+Retail!Q211+Misc!Q211","v":511442.57553277182},{"$f":"+Distribution!R211+Transmission!R211+Generation!R211+Retail!R211+Misc!R211","v":144171.33748312789},{"$f":"+Distribution!S211+Transmission!S211+Generation!S211+Retail!S211+Misc!S211","v":137804.26695557218},{"$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":614931.61716926261},{"$f":"+Distribution!I212+Transmission!I212+Generation!I212+Retail!I212+Misc!I212","v":204586.9564703099},{"$f":"+Distribution!J212+Transmission!J212+Generation!J212+Retail!J212+Misc!J212","v":167523.0210919127},{"$f":"+Distribution!K212+Transmission!K212+Generation!K212+Retail!K212+Misc!K212","v":55759.495398619336},{"$f":"+Distribution!L212+Transmission!L212+Generation!L212+Retail!L212+Misc!L212","v":1148.9605417933747},{"$f":"+Distribution!M212+Transmission!M212+Generation!M212+Retail!M212+Misc!M212","v":114687.21512599061},{"$f":"+Distribution!N212+Transmission!N212+Generation!N212+Retail!N212+Misc!N212","v":4456.5382312378761},{"$f":"+Distribution!O212+Transmission!O212+Generation!O212+Retail!O212+Misc!O212","v":141.9218339295694},{"$f":"+Distribution!P212+Transmission!P212+Generation!P212+Retail!P212+Misc!P212","v":253.39719699198963},{"$f":"+Distribution!Q212+Transmission!Q212+Generation!Q212+Retail!Q212+Misc!Q212","v":42785.188539773291},{"$f":"+Distribution!R212+Transmission!R212+Generation!R212+Retail!R212+Misc!R212","v":12060.782874443463},{"$f":"+Distribution!S212+Transmission!S212+Generation!S212+Retail!S212+Misc!S212","v":11528.139864260495},{"$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":7965657.9034217475},{"$f":"+Distribution!I213+Transmission!I213+Generation!I213+Retail!I213+Misc!I213","v":2650164.1178358071},{"$f":"+Distribution!J213+Transmission!J213+Generation!J213+Retail!J213+Misc!J213","v":2170047.9203016395},{"$f":"+Distribution!K213+Transmission!K213+Generation!K213+Retail!K213+Misc!K213","v":722293.42712518782},{"$f":"+Distribution!L213+Transmission!L213+Generation!L213+Retail!L213+Misc!L213","v":14883.324202107071},{"$f":"+Distribution!M213+Transmission!M213+Generation!M213+Retail!M213+Misc!M213","v":1485627.1755796159},{"$f":"+Distribution!N213+Transmission!N213+Generation!N213+Retail!N213+Misc!N213","v":57728.79128735682},{"$f":"+Distribution!O213+Transmission!O213+Generation!O213+Retail!O213+Misc!O213","v":1838.4170638570499},{"$f":"+Distribution!P213+Transmission!P213+Generation!P213+Retail!P213+Misc!P213","v":3282.438776226667},{"$f":"+Distribution!Q213+Transmission!Q213+Generation!Q213+Retail!Q213+Misc!Q213","v":554227.76407254511},{"$f":"+Distribution!R213+Transmission!R213+Generation!R213+Retail!R213+Misc!R213","v":156232.12035757134},{"$f":"+Distribution!S213+Transmission!S213+Generation!S213+Retail!S213+Misc!S213","v":149332.40681983269},{"$f":"ROUND(SUM(I213:S213)-H213,0)","v":0}]
[{"$f":"ROW()","v":214}]
[{"$f":"ROW()","v":215},null,"501","Fuel Related",null,"F30",null,{"$f":"+Distribution!H215+Transmission!H215+Generation!H215+Retail!H215+Misc!H215","v":325912702.73600906},{"$f":"+Distribution!I215+Transmission!I215+Generation!I215+Retail!I215+Misc!I215","v":91086559.760011822},{"$f":"+Distribution!J215+Transmission!J215+Generation!J215+Retail!J215+Misc!J215","v":89182319.731346354},{"$f":"+Distribution!K215+Transmission!K215+Generation!K215+Retail!K215+Misc!K215","v":31752077.512552626},{"$f":"+Distribution!L215+Transmission!L215+Generation!L215+Retail!L215+Misc!L215","v":1254769.8960822113},{"$f":"+Distribution!M215+Transmission!M215+Generation!M215+Retail!M215+Misc!M215","v":71174432.516653374},{"$f":"+Distribution!N215+Transmission!N215+Generation!N215+Retail!N215+Misc!N215","v":2788014.1645906572},{"$f":"+Distribution!O215+Transmission!O215+Generation!O215+Retail!O215+Misc!O215","v":90706.247407018207},{"$f":"+Distribution!P215+Transmission!P215+Generation!P215+Retail!P215+Misc!P215","v":257474.62201600356},{"$f":"+Distribution!Q215+Transmission!Q215+Generation!Q215+Retail!Q215+Misc!Q215","v":20421380.947149031},{"$f":"+Distribution!R215+Transmission!R215+Generation!R215+Retail!R215+Misc!R215","v":7520602.0321866106},{"$f":"+Distribution!S215+Transmission!S215+Generation!S215+Retail!S215+Misc!S215","v":10384365.306013361},{"$f":"ROUND(SUM(I215:S215)-H215,0)","v":0}]
[{"$f":"ROW()","v":216},null,null,null,"System Energy - Non NPC","F30",null,{"$f":"+Distribution!H216+Transmission!H216+Generation!H216+Retail!H216+Misc!H216","v":5962130.4780765837},{"$f":"+Distribution!I216+Transmission!I216+Generation!I216+Retail!I216+Misc!I216","v":1666304.9630446592},{"$f":"+Distribution!J216+Transmission!J216+Generation!J216+Retail!J216+Misc!J216","v":1631469.476679232},{"$f":"+Distribution!K216+Transmission!K216+Generation!K216+Retail!K216+Misc!K216","v":580861.15542781469},{"$f":"+Distribution!L216+Transmission!L216+Generation!L216+Retail!L216+Misc!L216","v":22954.311929549032},{"$f":"+Distribution!M216+Transmission!M216+Generation!M216+Retail!M216+Misc!M216","v":1302039.6253504446},{"$f":"+Distribution!N216+Transmission!N216+Generation!N216+Retail!N216+Misc!N216","v":51002.934480524054},{"$f":"+Distribution!O216+Transmission!O216+Generation!O216+Retail!O216+Misc!O216","v":1659.3476648113071},{"$f":"+Distribution!P216+Transmission!P216+Generation!P216+Retail!P216+Misc!P216","v":4710.1486943155442},{"$f":"+Distribution!Q216+Transmission!Q216+Generation!Q216+Retail!Q216+Misc!Q216","v":373581.44290568453},{"$f":"+Distribution!R216+Transmission!R216+Generation!R216+Retail!R216+Misc!R216","v":137579.20514655163},{"$f":"+Distribution!S216+Transmission!S216+Generation!S216+Retail!S216+Misc!S216","v":189967.86675299713},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,{"$f":"+Distribution!H218+Transmission!H218+Generation!H218+Retail!H218+Misc!H218","v":1584177.4318591428},{"$f":"+Distribution!I218+Transmission!I218+Generation!I218+Retail!I218+Misc!I218","v":442748.23014303122},{"$f":"+Distribution!J218+Transmission!J218+Generation!J218+Retail!J218+Misc!J218","v":433492.21142105421},{"$f":"+Distribution!K218+Transmission!K218+Generation!K218+Retail!K218+Misc!K218","v":154338.64402263591},{"$f":"+Distribution!L218+Transmission!L218+Generation!L218+Retail!L218+Misc!L218","v":6099.1122311663667},{"$f":"+Distribution!M218+Transmission!M218+Generation!M218+Retail!M218+Misc!M218","v":345960.52492496511},{"$f":"+Distribution!N218+Transmission!N218+Generation!N218+Retail!N218+Misc!N218","v":13551.81642866402},{"$f":"+Distribution!O218+Transmission!O218+Generation!O218+Retail!O218+Misc!O218","v":440.89963006818931},{"$f":"+Distribution!P218+Transmission!P218+Generation!P218+Retail!P218+Misc!P218","v":1251.517605941875},{"$f":"+Distribution!Q218+Transmission!Q218+Generation!Q218+Retail!Q218+Misc!Q218","v":99263.05588056914},{"$f":"+Distribution!R218+Transmission!R218+Generation!R218+Retail!R218+Misc!R218","v":36555.703148012646},{"$f":"+Distribution!S218+Transmission!S218+Generation!S218+Retail!S218+Misc!S218","v":50475.716423034173},0]
[{"$f":"ROW()","v":219},null,null,null,"Cholla","F30",null,{"$f":"+Distribution!H219+Transmission!H219+Generation!H219+Retail!H219+Misc!H219","v":21354368.72977699},{"$f":"+Distribution!I219+Transmission!I219+Generation!I219+Retail!I219+Misc!I219","v":5968150.2657406302},{"$f":"+Distribution!J219+Transmission!J219+Generation!J219+Retail!J219+Misc!J219","v":5843381.1377479071},{"$f":"+Distribution!K219+Transmission!K219+Generation!K219+Retail!K219+Misc!K219","v":2080451.4995806385},{"$f":"+Distribution!L219+Transmission!L219+Generation!L219+Retail!L219+Misc!L219","v":82214.712120832672},{"$f":"+Distribution!M219+Transmission!M219+Generation!M219+Retail!M219+Misc!M219","v":4663472.9586602207},{"$f":"+Distribution!N219+Transmission!N219+Generation!N219+Retail!N219+Misc!N219","v":182675.5508291272},{"$f":"+Distribution!O219+Transmission!O219+Generation!O219+Retail!O219+Misc!O219","v":5943.2315370438446},{"$f":"+Distribution!P219+Transmission!P219+Generation!P219+Retail!P219+Misc!P219","v":16870.186313490434},{"$f":"+Distribution!Q219+Transmission!Q219+Generation!Q219+Retail!Q219+Misc!Q219","v":1338044.4979767927},{"$f":"+Distribution!R219+Transmission!R219+Generation!R219+Retail!R219+Misc!R219","v":492762.96234242822},{"$f":"+Distribution!S219+Transmission!S219+Generation!S219+Retail!S219+Misc!S219","v":680401.72692787822},0]
[{"$f":"ROW()","v":220},null,null,null,"Total 501",null,null,{"$f":"+Distribution!H220+Transmission!H220+Generation!H220+Retail!H220+Misc!H220","v":354813379.37572175},{"$f":"+Distribution!I220+Transmission!I220+Generation!I220+Retail!I220+Misc!I220","v":99163763.218940139},{"$f":"+Distribution!J220+Transmission!J220+Generation!J220+Retail!J220+Misc!J220","v":97090662.557194561},{"$f":"+Distribution!K220+Transmission!K220+Generation!K220+Retail!K220+Misc!K220","v":34567728.811583713},{"$f":"+Distribution!L220+Transmission!L220+Generation!L220+Retail!L220+Misc!L220","v":1366038.0323637594},{"$f":"+Distribution!M220+Transmission!M220+Generation!M220+Retail!M220+Misc!M220","v":77485905.625588998},{"$f":"+Distribution!N220+Transmission!N220+Generation!N220+Retail!N220+Misc!N220","v":3035244.466328973},{"$f":"+Distribution!O220+Transmission!O220+Generation!O220+Retail!O220+Misc!O220","v":98749.726238941555},{"$f":"+Distribution!P220+Transmission!P220+Generation!P220+Retail!P220+Misc!P220","v":280306.47462975141},{"$f":"+Distribution!Q220+Transmission!Q220+Generation!Q220+Retail!Q220+Misc!Q220","v":22232269.943912074},{"$f":"+Distribution!R220+Transmission!R220+Generation!R220+Retail!R220+Misc!R220","v":8187499.9028236037},{"$f":"+Distribution!S220+Transmission!S220+Generation!S220+Retail!S220+Misc!S220","v":11305210.616117271},0]
[{"$f":"ROW()","v":221}]
[{"$f":"ROW()","v":222},null,"502","Steam Expenses",null,"F10",null,{"$f":"+Distribution!H222+Transmission!H222+Generation!H222+Retail!H222+Misc!H222","v":15237375.205708988},{"$f":"+Distribution!I222+Transmission!I222+Generation!I222+Retail!I222+Misc!I222","v":5069455.0920677334},{"$f":"+Distribution!J222+Transmission!J222+Generation!J222+Retail!J222+Misc!J222","v":4151048.761684922},{"$f":"+Distribution!K222+Transmission!K222+Generation!K222+Retail!K222+Misc!K222","v":1381663.1458647258},{"$f":"+Distribution!L222+Transmission!L222+Generation!L222+Retail!L222+Misc!L222","v":28470.064610519796},{"$f":"+Distribution!M222+Transmission!M222+Generation!M222+Retail!M222+Misc!M222","v":2841831.6433574534},{"$f":"+Distribution!N222+Transmission!N222+Generation!N222+Retail!N222+Misc!N222","v":110428.44968771024},{"$f":"+Distribution!O222+Transmission!O222+Generation!O222+Retail!O222+Misc!O222","v":3516.6775834717364},{"$f":"+Distribution!P222+Transmission!P222+Generation!P222+Retail!P222+Misc!P222","v":6278.9228246481789},{"$f":"+Distribution!Q222+Transmission!Q222+Generation!Q222+Retail!Q222+Misc!Q222","v":1060173.1197829731},{"$f":"+Distribution!R222+Transmission!R222+Generation!R222+Retail!R222+Misc!R222","v":298853.83805513394},{"$f":"+Distribution!S222+Transmission!S222+Generation!S222+Retail!S222+Misc!S222","v":285655.49018969608},{"$f":"ROUND(SUM(I222:S222)-H222,0)","v":0}]
[{"$f":"ROW()","v":223},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H223+Transmission!H223+Generation!H223+Retail!H223+Misc!H223","v":3422178.4357589302},{"$f":"+Distribution!I223+Transmission!I223+Generation!I223+Retail!I223+Misc!I223","v":1138554.3548617549},{"$f":"+Distribution!J223+Transmission!J223+Generation!J223+Retail!J223+Misc!J223","v":932288.49235789164},{"$f":"+Distribution!K223+Transmission!K223+Generation!K223+Retail!K223+Misc!K223","v":310309.20742107596},{"$f":"+Distribution!L223+Transmission!L223+Generation!L223+Retail!L223+Misc!L223","v":6394.122337965422},{"$f":"+Distribution!M223+Transmission!M223+Generation!M223+Retail!M223+Misc!M223","v":638250.01594181906},{"$f":"+Distribution!N223+Transmission!N223+Generation!N223+Retail!N223+Misc!N223","v":24801.243922508511},{"$f":"+Distribution!O223+Transmission!O223+Generation!O223+Retail!O223+Misc!O223","v":789.81438923711482},{"$f":"+Distribution!P223+Transmission!P223+Generation!P223+Retail!P223+Misc!P223","v":1410.1900097764076},{"$f":"+Distribution!Q223+Transmission!Q223+Generation!Q223+Retail!Q223+Misc!Q223","v":238105.41774499445},{"$f":"+Distribution!R223+Transmission!R223+Generation!R223+Retail!R223+Misc!R223","v":67119.903935481227},{"$f":"+Distribution!S223+Transmission!S223+Generation!S223+Retail!S223+Misc!S223","v":64155.672836425307},{"$f":"ROUND(SUM(I223:S223)-H223,0)","v":0}]
[{"$f":"ROW()","v":224},null,null,null,"Total 502",null,null,{"$f":"+Distribution!H224+Transmission!H224+Generation!H224+Retail!H224+Misc!H224","v":18659553.641467918},{"$f":"+Distribution!I224+Transmission!I224+Generation!I224+Retail!I224+Misc!I224","v":6208009.4469294883},{"$f":"+Distribution!J224+Transmission!J224+Generation!J224+Retail!J224+Misc!J224","v":5083337.2540428136},{"$f":"+Distribution!K224+Transmission!K224+Generation!K224+Retail!K224+Misc!K224","v":1691972.3532858018},{"$f":"+Distribution!L224+Transmission!L224+Generation!L224+Retail!L224+Misc!L224","v":34864.186948485221},{"$f":"+Distribution!M224+Transmission!M224+Generation!M224+Retail!M224+Misc!M224","v":3480081.6592992726},{"$f":"+Distribution!N224+Transmission!N224+Generation!N224+Retail!N224+Misc!N224","v":135229.69361021876},{"$f":"+Distribution!O224+Transmission!O224+Generation!O224+Retail!O224+Misc!O224","v":4306.4919727088509},{"$f":"+Distribution!P224+Transmission!P224+Generation!P224+Retail!P224+Misc!P224","v":7689.1128344245863},{"$f":"+Distribution!Q224+Transmission!Q224+Generation!Q224+Retail!Q224+Misc!Q224","v":1298278.5375279675},{"$f":"+Distribution!R224+Transmission!R224+Generation!R224+Retail!R224+Misc!R224","v":365973.74199061515},{"$f":"+Distribution!S224+Transmission!S224+Generation!S224+Retail!S224+Misc!S224","v":349811.16302612139},{"$f":"ROUND(SUM(I224:S224)-H224,0)","v":0}]
[{"$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":1576975.9563507552},{"$f":"+Distribution!I226+Transmission!I226+Generation!I226+Retail!I226+Misc!I226","v":440735.55121475289},{"$f":"+Distribution!J226+Transmission!J226+Generation!J226+Retail!J226+Misc!J226","v":431521.60921397572},{"$f":"+Distribution!K226+Transmission!K226+Generation!K226+Retail!K226+Misc!K226","v":153637.03955423846},{"$f":"+Distribution!L226+Transmission!L226+Generation!L226+Retail!L226+Misc!L226","v":6071.38641808992},{"$f":"+Distribution!M226+Transmission!M226+Generation!M226+Retail!M226+Misc!M226","v":344387.83098487265},{"$f":"+Distribution!N226+Transmission!N226+Generation!N226+Retail!N226+Misc!N226","v":13490.211540131644},{"$f":"+Distribution!O226+Transmission!O226+Generation!O226+Retail!O226+Misc!O226","v":438.89535464818977},{"$f":"+Distribution!P226+Transmission!P226+Generation!P226+Retail!P226+Misc!P226","v":1245.8283610339172},{"$f":"+Distribution!Q226+Transmission!Q226+Generation!Q226+Retail!Q226+Misc!Q226","v":98811.818253119331},{"$f":"+Distribution!R226+Transmission!R226+Generation!R226+Retail!R226+Misc!R226","v":36389.525423461077},{"$f":"+Distribution!S226+Transmission!S226+Generation!S226+Retail!S226+Misc!S226","v":50246.260032431383},{"$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":1576975.9563507552},{"$f":"+Distribution!I228+Transmission!I228+Generation!I228+Retail!I228+Misc!I228","v":440735.55121475289},{"$f":"+Distribution!J228+Transmission!J228+Generation!J228+Retail!J228+Misc!J228","v":431521.60921397572},{"$f":"+Distribution!K228+Transmission!K228+Generation!K228+Retail!K228+Misc!K228","v":153637.03955423846},{"$f":"+Distribution!L228+Transmission!L228+Generation!L228+Retail!L228+Misc!L228","v":6071.38641808992},{"$f":"+Distribution!M228+Transmission!M228+Generation!M228+Retail!M228+Misc!M228","v":344387.83098487265},{"$f":"+Distribution!N228+Transmission!N228+Generation!N228+Retail!N228+Misc!N228","v":13490.211540131644},{"$f":"+Distribution!O228+Transmission!O228+Generation!O228+Retail!O228+Misc!O228","v":438.89535464818977},{"$f":"+Distribution!P228+Transmission!P228+Generation!P228+Retail!P228+Misc!P228","v":1245.8283610339172},{"$f":"+Distribution!Q228+Transmission!Q228+Generation!Q228+Retail!Q228+Misc!Q228","v":98811.818253119331},{"$f":"+Distribution!R228+Transmission!R228+Generation!R228+Retail!R228+Misc!R228","v":36389.525423461077},{"$f":"+Distribution!S228+Transmission!S228+Generation!S228+Retail!S228+Misc!S228","v":50246.260032431383},{"$f":"ROUND(SUM(I228:S228)-H228,0)","v":0}]
[{"$f":"ROW()","v":229}]
[{"$f":"ROW()","v":230},null,"505","Electric Expenses",null,"F10",null,{"$f":"+Distribution!H230+Transmission!H230+Generation!H230+Retail!H230+Misc!H230","v":1347987.5954597457},{"$f":"+Distribution!I230+Transmission!I230+Generation!I230+Retail!I230+Misc!I230","v":448473.73563966691},{"$f":"+Distribution!J230+Transmission!J230+Generation!J230+Retail!J230+Misc!J230","v":367226.12414264918},{"$f":"+Distribution!K230+Transmission!K230+Generation!K230+Retail!K230+Misc!K230","v":122230.02692955478},{"$f":"+Distribution!L230+Transmission!L230+Generation!L230+Retail!L230+Misc!L230","v":2518.6289251799326},{"$f":"+Distribution!M230+Transmission!M230+Generation!M230+Retail!M230+Misc!M230","v":251405.09778846707},{"$f":"+Distribution!N230+Transmission!N230+Generation!N230+Retail!N230+Misc!N230","v":9769.1484494725883},{"$f":"+Distribution!O230+Transmission!O230+Generation!O230+Retail!O230+Misc!O230","v":311.10592840000129},{"$f":"+Distribution!P230+Transmission!P230+Generation!P230+Retail!P230+Misc!P230","v":555.4703461855845},{"$f":"+Distribution!Q230+Transmission!Q230+Generation!Q230+Retail!Q230+Misc!Q230","v":93789.133312925551},{"$f":"+Distribution!R230+Transmission!R230+Generation!R230+Retail!R230+Misc!R230","v":26438.363636469352},{"$f":"+Distribution!S230+Transmission!S230+Generation!S230+Retail!S230+Misc!S230","v":25270.760360774795},{"$f":"ROUND(SUM(I230:S230)-H230,0)","v":0}]
[{"$f":"ROW()","v":231},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H231+Transmission!H231+Generation!H231+Retail!H231+Misc!H231","v":380657.68854405475},{"$f":"+Distribution!I231+Transmission!I231+Generation!I231+Retail!I231+Misc!I231","v":126644.32236343308},{"$f":"+Distribution!J231+Transmission!J231+Generation!J231+Retail!J231+Misc!J231","v":103700.84120948971},{"$f":"+Distribution!K231+Transmission!K231+Generation!K231+Retail!K231+Misc!K231","v":34516.489378979095},{"$f":"+Distribution!L231+Transmission!L231+Generation!L231+Retail!L231+Misc!L231","v":711.23463464231884},{"$f":"+Distribution!M231+Transmission!M231+Generation!M231+Retail!M231+Misc!M231","v":70994.186990059534},{"$f":"+Distribution!N231+Transmission!N231+Generation!N231+Retail!N231+Misc!N231","v":2758.7060002222561},{"$f":"+Distribution!O231+Transmission!O231+Generation!O231+Retail!O231+Misc!O231","v":87.853081138114334},{"$f":"+Distribution!P231+Transmission!P231+Generation!P231+Retail!P231+Misc!P231","v":156.85905326276776},{"$f":"+Distribution!Q231+Transmission!Q231+Generation!Q231+Retail!Q231+Misc!Q231","v":26485.076582082376},{"$f":"+Distribution!R231+Transmission!R231+Generation!R231+Retail!R231+Misc!R231","v":7465.9191409793266},{"$f":"+Distribution!S231+Transmission!S231+Generation!S231+Retail!S231+Misc!S231","v":7136.2001097661578},{"$f":"ROUND(SUM(I231:S231)-H231,0)","v":0}]
[{"$f":"ROW()","v":232},null,null,null,"Total 505",null,null,{"$f":"+Distribution!H232+Transmission!H232+Generation!H232+Retail!H232+Misc!H232","v":1728645.2840038005},{"$f":"+Distribution!I232+Transmission!I232+Generation!I232+Retail!I232+Misc!I232","v":575118.05800309998},{"$f":"+Distribution!J232+Transmission!J232+Generation!J232+Retail!J232+Misc!J232","v":470926.96535213885},{"$f":"+Distribution!K232+Transmission!K232+Generation!K232+Retail!K232+Misc!K232","v":156746.51630853387},{"$f":"+Distribution!L232+Transmission!L232+Generation!L232+Retail!L232+Misc!L232","v":3229.8635598222513},{"$f":"+Distribution!M232+Transmission!M232+Generation!M232+Retail!M232+Misc!M232","v":322399.28477852663},{"$f":"+Distribution!N232+Transmission!N232+Generation!N232+Retail!N232+Misc!N232","v":12527.854449694845},{"$f":"+Distribution!O232+Transmission!O232+Generation!O232+Retail!O232+Misc!O232","v":398.95900953811565},{"$f":"+Distribution!P232+Transmission!P232+Generation!P232+Retail!P232+Misc!P232","v":712.32939944835221},{"$f":"+Distribution!Q232+Transmission!Q232+Generation!Q232+Retail!Q232+Misc!Q232","v":120274.20989500792},{"$f":"+Distribution!R232+Transmission!R232+Generation!R232+Retail!R232+Misc!R232","v":33904.28277744868},{"$f":"+Distribution!S232+Transmission!S232+Generation!S232+Retail!S232+Misc!S232","v":32406.960470540951},{"$f":"ROUND(SUM(I232:S232)-H232,0)","v":0}]
[{"$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":22648261.185601465},{"$f":"+Distribution!I234+Transmission!I234+Generation!I234+Retail!I234+Misc!I234","v":7535047.3059697216},{"$f":"+Distribution!J234+Transmission!J234+Generation!J234+Retail!J234+Misc!J234","v":6169962.6923660319},{"$f":"+Distribution!K234+Transmission!K234+Generation!K234+Retail!K234+Misc!K234","v":2053652.1136750516},{"$f":"+Distribution!L234+Transmission!L234+Generation!L234+Retail!L234+Misc!L234","v":42316.832824882797},{"$f":"+Distribution!M234+Transmission!M234+Generation!M234+Retail!M234+Misc!M234","v":4223991.6281743804},{"$f":"+Distribution!N234+Transmission!N234+Generation!N234+Retail!N234+Misc!N234","v":164136.69264449546},{"$f":"+Distribution!O234+Transmission!O234+Generation!O234+Retail!O234+Misc!O234","v":5227.0572418651527},{"$f":"+Distribution!P234+Transmission!P234+Generation!P234+Retail!P234+Misc!P234","v":9332.7546363487781},{"$f":"+Distribution!Q234+Transmission!Q234+Generation!Q234+Retail!Q234+Misc!Q234","v":1575801.435263108},{"$f":"+Distribution!R234+Transmission!R234+Generation!R234+Retail!R234+Misc!R234","v":444205.10023643402},{"$f":"+Distribution!S234+Transmission!S234+Generation!S234+Retail!S234+Misc!S234","v":424587.57256914489},{"$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":821028.68795167038},{"$f":"+Distribution!I236+Transmission!I236+Generation!I236+Retail!I236+Misc!I236","v":273155.18628896435},{"$f":"+Distribution!J236+Transmission!J236+Generation!J236+Retail!J236+Misc!J236","v":223669.10786266217},{"$f":"+Distribution!K236+Transmission!K236+Generation!K236+Retail!K236+Misc!K236","v":74447.538668961381},{"$f":"+Distribution!L236+Transmission!L236+Generation!L236+Retail!L236+Misc!L236","v":1534.03978556074},{"$f":"+Distribution!M236+Transmission!M236+Generation!M236+Retail!M236+Misc!M236","v":153125.14616369884},{"$f":"+Distribution!N236+Transmission!N236+Generation!N236+Retail!N236+Misc!N236","v":5950.1668716320864},{"$f":"+Distribution!O236+Transmission!O236+Generation!O236+Retail!O236+Misc!O236","v":189.48756877923884},{"$f":"+Distribution!P236+Transmission!P236+Generation!P236+Retail!P236+Misc!P236","v":338.32439635267366},{"$f":"+Distribution!Q236+Transmission!Q236+Generation!Q236+Retail!Q236+Misc!Q236","v":57124.835070735695},{"$f":"+Distribution!R236+Transmission!R236+Generation!R236+Retail!R236+Misc!R236","v":16103.007981046218},{"$f":"+Distribution!S236+Transmission!S236+Generation!S236+Retail!S236+Misc!S236","v":15391.847293276966},{"$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":23469289.873553135},{"$f":"+Distribution!I237+Transmission!I237+Generation!I237+Retail!I237+Misc!I237","v":7808202.4922586856},{"$f":"+Distribution!J237+Transmission!J237+Generation!J237+Retail!J237+Misc!J237","v":6393631.8002286945},{"$f":"+Distribution!K237+Transmission!K237+Generation!K237+Retail!K237+Misc!K237","v":2128099.6523440131},{"$f":"+Distribution!L237+Transmission!L237+Generation!L237+Retail!L237+Misc!L237","v":43850.872610443534},{"$f":"+Distribution!M237+Transmission!M237+Generation!M237+Retail!M237+Misc!M237","v":4377116.7743380796},{"$f":"+Distribution!N237+Transmission!N237+Generation!N237+Retail!N237+Misc!N237","v":170086.85951612756},{"$f":"+Distribution!O237+Transmission!O237+Generation!O237+Retail!O237+Misc!O237","v":5416.5448106443919},{"$f":"+Distribution!P237+Transmission!P237+Generation!P237+Retail!P237+Misc!P237","v":9671.0790327014511},{"$f":"+Distribution!Q237+Transmission!Q237+Generation!Q237+Retail!Q237+Misc!Q237","v":1632926.2703338438},{"$f":"+Distribution!R237+Transmission!R237+Generation!R237+Retail!R237+Misc!R237","v":460308.10821748024},{"$f":"+Distribution!S237+Transmission!S237+Generation!S237+Retail!S237+Misc!S237","v":439979.41986242187},{"$f":"ROUND(SUM(I237:S237)-H237,0)","v":0}]
[{"$f":"ROW()","v":238}]
[{"$f":"ROW()","v":239},null,"507","Rents",null,"F10",null,{"$f":"+Distribution!H239+Transmission!H239+Generation!H239+Retail!H239+Misc!H239","v":187394.33678483675},{"$f":"+Distribution!I239+Transmission!I239+Generation!I239+Retail!I239+Misc!I239","v":62345.854322902982},{"$f":"+Distribution!J239+Transmission!J239+Generation!J239+Retail!J239+Misc!J239","v":51050.986088864862},{"$f":"+Distribution!K239+Transmission!K239+Generation!K239+Retail!K239+Misc!K239","v":16992.155498170279},{"$f":"+Distribution!L239+Transmission!L239+Generation!L239+Retail!L239+Misc!L239","v":350.13437707505528},{"$f":"+Distribution!M239+Transmission!M239+Generation!M239+Retail!M239+Misc!M239","v":34949.796068656549},{"$f":"+Distribution!N239+Transmission!N239+Generation!N239+Retail!N239+Misc!N239","v":1358.0860096988931},{"$f":"+Distribution!O239+Transmission!O239+Generation!O239+Retail!O239+Misc!O239","v":43.249277158567232},{"$f":"+Distribution!P239+Transmission!P239+Generation!P239+Retail!P239+Misc!P239","v":77.220293033623634},{"$f":"+Distribution!Q239+Transmission!Q239+Generation!Q239+Retail!Q239+Misc!Q239","v":13038.363627378923},{"$f":"+Distribution!R239+Transmission!R239+Generation!R239+Retail!R239+Misc!R239","v":3675.4044592248397},{"$f":"+Distribution!S239+Transmission!S239+Generation!S239+Retail!S239+Misc!S239","v":3513.0867626721806},{"$f":"ROUND(SUM(I239:S239)-H239,0)","v":0}]
[{"$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,{"$f":"+Distribution!H241+Transmission!H241+Generation!H241+Retail!H241+Misc!H241","v":187394.33678483675},{"$f":"+Distribution!I241+Transmission!I241+Generation!I241+Retail!I241+Misc!I241","v":62345.854322902982},{"$f":"+Distribution!J241+Transmission!J241+Generation!J241+Retail!J241+Misc!J241","v":51050.986088864862},{"$f":"+Distribution!K241+Transmission!K241+Generation!K241+Retail!K241+Misc!K241","v":16992.155498170279},{"$f":"+Distribution!L241+Transmission!L241+Generation!L241+Retail!L241+Misc!L241","v":350.13437707505528},{"$f":"+Distribution!M241+Transmission!M241+Generation!M241+Retail!M241+Misc!M241","v":34949.796068656549},{"$f":"+Distribution!N241+Transmission!N241+Generation!N241+Retail!N241+Misc!N241","v":1358.0860096988931},{"$f":"+Distribution!O241+Transmission!O241+Generation!O241+Retail!O241+Misc!O241","v":43.249277158567232},{"$f":"+Distribution!P241+Transmission!P241+Generation!P241+Retail!P241+Misc!P241","v":77.220293033623634},{"$f":"+Distribution!Q241+Transmission!Q241+Generation!Q241+Retail!Q241+Misc!Q241","v":13038.363627378923},{"$f":"+Distribution!R241+Transmission!R241+Generation!R241+Retail!R241+Misc!R241","v":3675.4044592248397},{"$f":"+Distribution!S241+Transmission!S241+Generation!S241+Retail!S241+Misc!S241","v":3513.0867626721806},{"$f":"ROUND(SUM(I241:S241)-H241,0)","v":0}]
[{"$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":7778872.7318763193},{"$f":"+Distribution!I243+Transmission!I243+Generation!I243+Retail!I243+Misc!I243","v":2588020.9320029258},{"$f":"+Distribution!J243+Transmission!J243+Generation!J243+Retail!J243+Misc!J243","v":2119162.8863258241},{"$f":"+Distribution!K243+Transmission!K243+Generation!K243+Retail!K243+Misc!K243","v":705356.50825075817},{"$f":"+Distribution!L243+Transmission!L243+Generation!L243+Retail!L243+Misc!L243","v":14534.328011464411},{"$f":"+Distribution!M243+Transmission!M243+Generation!M243+Retail!M243+Misc!M243","v":1450790.9912734849},{"$f":"+Distribution!N243+Transmission!N243+Generation!N243+Retail!N243+Misc!N243","v":56375.120025741722},{"$f":"+Distribution!O243+Transmission!O243+Generation!O243+Retail!O243+Misc!O243","v":1795.3083776935284},{"$f":"+Distribution!P243+Transmission!P243+Generation!P243+Retail!P243+Misc!P243","v":3205.4695042169446},{"$f":"+Distribution!Q243+Transmission!Q243+Generation!Q243+Retail!Q243+Misc!Q243","v":541231.78442558332},{"$f":"+Distribution!R243+Transmission!R243+Generation!R243+Retail!R243+Misc!R243","v":152568.66358404365},{"$f":"+Distribution!S243+Transmission!S243+Generation!S243+Retail!S243+Misc!S243","v":145830.74009458299},{"$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":-355383.66778491187},{"$f":"+Distribution!I244+Transmission!I244+Generation!I244+Retail!I244+Misc!I244","v":-118235.68823158748},{"$f":"+Distribution!J244+Transmission!J244+Generation!J244+Retail!J244+Misc!J244","v":-96815.554789835805},{"$f":"+Distribution!K244+Transmission!K244+Generation!K244+Retail!K244+Misc!K244","v":-32224.744077751351},{"$f":"+Distribution!L244+Transmission!L244+Generation!L244+Retail!L244+Misc!L244","v":-664.01173737384306},{"$f":"+Distribution!M244+Transmission!M244+Generation!M244+Retail!M244+Misc!M244","v":-66280.480660816233},{"$f":"+Distribution!N244+Transmission!N244+Generation!N244+Retail!N244+Misc!N244","v":-2575.5398779650936},{"$f":"+Distribution!O244+Transmission!O244+Generation!O244+Retail!O244+Misc!O244","v":-82.020017303433931},{"$f":"+Distribution!P244+Transmission!P244+Generation!P244+Retail!P244+Misc!P244","v":-146.44429194903728},{"$f":"+Distribution!Q244+Transmission!Q244+Generation!Q244+Retail!Q244+Misc!Q244","v":-24726.582282641561},{"$f":"+Distribution!R244+Transmission!R244+Generation!R244+Retail!R244+Misc!R244","v":-6970.2144671110209},{"$f":"+Distribution!S244+Transmission!S244+Generation!S244+Retail!S244+Misc!S244","v":-6662.3873505769952},{"$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":7423489.0640914077},{"$f":"+Distribution!I245+Transmission!I245+Generation!I245+Retail!I245+Misc!I245","v":2469785.2437713384},{"$f":"+Distribution!J245+Transmission!J245+Generation!J245+Retail!J245+Misc!J245","v":2022347.3315359883},{"$f":"+Distribution!K245+Transmission!K245+Generation!K245+Retail!K245+Misc!K245","v":673131.76417300687},{"$f":"+Distribution!L245+Transmission!L245+Generation!L245+Retail!L245+Misc!L245","v":13870.316274090568},{"$f":"+Distribution!M245+Transmission!M245+Generation!M245+Retail!M245+Misc!M245","v":1384510.5106126687},{"$f":"+Distribution!N245+Transmission!N245+Generation!N245+Retail!N245+Misc!N245","v":53799.580147776629},{"$f":"+Distribution!O245+Transmission!O245+Generation!O245+Retail!O245+Misc!O245","v":1713.2883603900946},{"$f":"+Distribution!P245+Transmission!P245+Generation!P245+Retail!P245+Misc!P245","v":3059.0252122679076},{"$f":"+Distribution!Q245+Transmission!Q245+Generation!Q245+Retail!Q245+Misc!Q245","v":516505.20214294177},{"$f":"+Distribution!R245+Transmission!R245+Generation!R245+Retail!R245+Misc!R245","v":145598.44911693264},{"$f":"+Distribution!S245+Transmission!S245+Generation!S245+Retail!S245+Misc!S245","v":139168.352744006},{"$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,{"$f":"+Distribution!H247+Transmission!H247+Generation!H247+Retail!H247+Misc!H247","v":11726924.017113067},{"$f":"+Distribution!I247+Transmission!I247+Generation!I247+Retail!I247+Misc!I247","v":3901532.5061084954},{"$f":"+Distribution!J247+Transmission!J247+Generation!J247+Retail!J247+Misc!J247","v":3194712.5251186173},{"$f":"+Distribution!K247+Transmission!K247+Generation!K247+Retail!K247+Misc!K247","v":1063349.7246120446},{"$f":"+Distribution!L247+Transmission!L247+Generation!L247+Retail!L247+Misc!L247","v":21911.01025882566},{"$f":"+Distribution!M247+Transmission!M247+Generation!M247+Retail!M247+Misc!M247","v":2187118.4046576596},{"$f":"+Distribution!N247+Transmission!N247+Generation!N247+Retail!N247+Misc!N247","v":84987.474636063213},{"$f":"+Distribution!O247+Transmission!O247+Generation!O247+Retail!O247+Misc!O247","v":2706.4904720995864},{"$f":"+Distribution!P247+Transmission!P247+Generation!P247+Retail!P247+Misc!P247","v":4832.3579277865574},{"$f":"+Distribution!Q247+Transmission!Q247+Generation!Q247+Retail!Q247+Misc!Q247","v":815925.93559174961},{"$f":"+Distribution!R247+Transmission!R247+Generation!R247+Retail!R247+Misc!R247","v":230002.62209084979},{"$f":"+Distribution!S247+Transmission!S247+Generation!S247+Retail!S247+Misc!S247","v":219844.96563887596},{"$f":"ROUND(SUM(I247:S247)-H247,0)","v":0}]
[{"$f":"ROW()","v":248},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H248+Transmission!H248+Generation!H248+Retail!H248+Misc!H248","v":293684.97812023369},{"$f":"+Distribution!I248+Transmission!I248+Generation!I248+Retail!I248+Misc!I248","v":97708.613701236565},{"$f":"+Distribution!J248+Transmission!J248+Generation!J248+Retail!J248+Misc!J248","v":80007.261637470147},{"$f":"+Distribution!K248+Transmission!K248+Generation!K248+Retail!K248+Misc!K248","v":26630.158100378339},{"$f":"+Distribution!L248+Transmission!L248+Generation!L248+Retail!L248+Misc!L248","v":548.73166732085474},{"$f":"+Distribution!M248+Transmission!M248+Generation!M248+Retail!M248+Misc!M248","v":54773.427360909292},{"$f":"+Distribution!N248+Transmission!N248+Generation!N248+Retail!N248+Misc!N248","v":2128.3965507547205},{"$f":"+Distribution!O248+Transmission!O248+Generation!O248+Retail!O248+Misc!O248","v":67.780399525165961},{"$f":"+Distribution!P248+Transmission!P248+Generation!P248+Retail!P248+Misc!P248","v":121.01987957115706},{"$f":"+Distribution!Q248+Transmission!Q248+Generation!Q248+Retail!Q248+Misc!Q248","v":20433.763380090961},{"$f":"+Distribution!R248+Transmission!R248+Generation!R248+Retail!R248+Misc!R248","v":5760.105116889521},{"$f":"+Distribution!S248+Transmission!S248+Generation!S248+Retail!S248+Misc!S248","v":5505.7203260869646},{"$f":"ROUND(SUM(I248:S248)-H248,0)","v":0}]
[{"$f":"ROW()","v":249},null,null,null,"Total 511",null,null,{"$f":"+Distribution!H249+Transmission!H249+Generation!H249+Retail!H249+Misc!H249","v":12020608.995233301},{"$f":"+Distribution!I249+Transmission!I249+Generation!I249+Retail!I249+Misc!I249","v":3999241.1198097318},{"$f":"+Distribution!J249+Transmission!J249+Generation!J249+Retail!J249+Misc!J249","v":3274719.7867560876},{"$f":"+Distribution!K249+Transmission!K249+Generation!K249+Retail!K249+Misc!K249","v":1089979.8827124229},{"$f":"+Distribution!L249+Transmission!L249+Generation!L249+Retail!L249+Misc!L249","v":22459.741926146515},{"$f":"+Distribution!M249+Transmission!M249+Generation!M249+Retail!M249+Misc!M249","v":2241891.8320185691},{"$f":"+Distribution!N249+Transmission!N249+Generation!N249+Retail!N249+Misc!N249","v":87115.871186817938},{"$f":"+Distribution!O249+Transmission!O249+Generation!O249+Retail!O249+Misc!O249","v":2774.2708716247525},{"$f":"+Distribution!P249+Transmission!P249+Generation!P249+Retail!P249+Misc!P249","v":4953.3778073577141},{"$f":"+Distribution!Q249+Transmission!Q249+Generation!Q249+Retail!Q249+Misc!Q249","v":836359.69897184055},{"$f":"+Distribution!R249+Transmission!R249+Generation!R249+Retail!R249+Misc!R249","v":235762.72720773931},{"$f":"+Distribution!S249+Transmission!S249+Generation!S249+Retail!S249+Misc!S249","v":225350.68596496293},{"$f":"ROUND(SUM(I249:S249)-H249,0)","v":0}]
[{"$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":45908675.549164295},{"$f":"+Distribution!I251+Transmission!I251+Generation!I251+Retail!I251+Misc!I251","v":15273757.18526631},{"$f":"+Distribution!J251+Transmission!J251+Generation!J251+Retail!J251+Misc!J251","v":12506691.48827895},{"$f":"+Distribution!K251+Transmission!K251+Generation!K251+Retail!K251+Misc!K251","v":4162811.7851935499},{"$f":"+Distribution!L251+Transmission!L251+Generation!L251+Retail!L251+Misc!L251","v":85777.434854947685},{"$f":"+Distribution!M251+Transmission!M251+Generation!M251+Retail!M251+Misc!M251","v":8562152.2814089712},{"$f":"+Distribution!N251+Transmission!N251+Generation!N251+Retail!N251+Misc!N251","v":332709.78758932615},{"$f":"+Distribution!O251+Transmission!O251+Generation!O251+Retail!O251+Misc!O251","v":10595.39507369577},{"$f":"+Distribution!P251+Transmission!P251+Generation!P251+Retail!P251+Misc!P251","v":18917.761547737839},{"$f":"+Distribution!Q251+Transmission!Q251+Generation!Q251+Retail!Q251+Misc!Q251","v":3194194.7431881959},{"$f":"+Distribution!R251+Transmission!R251+Generation!R251+Retail!R251+Misc!R251","v":900416.4892359653},{"$f":"+Distribution!S251+Transmission!S251+Generation!S251+Retail!S251+Misc!S251","v":860651.19752664445},{"$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":4709595.7266184296},{"$f":"+Distribution!I252+Transmission!I252+Generation!I252+Retail!I252+Misc!I252","v":1566876.4282276749},{"$f":"+Distribution!J252+Transmission!J252+Generation!J252+Retail!J252+Misc!J252","v":1283013.7241544938},{"$f":"+Distribution!K252+Transmission!K252+Generation!K252+Retail!K252+Misc!K252","v":427046.96573676832},{"$f":"+Distribution!L252+Transmission!L252+Generation!L252+Retail!L252+Misc!L252","v":8799.5795086819107},{"$f":"+Distribution!M252+Transmission!M252+Generation!M252+Retail!M252+Misc!M252","v":878358.50877457915},{"$f":"+Distribution!N252+Transmission!N252+Generation!N252+Retail!N252+Misc!N252","v":34131.4266876806},{"$f":"+Distribution!O252+Transmission!O252+Generation!O252+Retail!O252+Misc!O252","v":1086.9411230884425},{"$f":"+Distribution!P252+Transmission!P252+Generation!P252+Retail!P252+Misc!P252","v":1940.7009214848595},{"$f":"+Distribution!Q252+Transmission!Q252+Generation!Q252+Retail!Q252+Misc!Q252","v":327680.24197073624},{"$f":"+Distribution!R252+Transmission!R252+Generation!R252+Retail!R252+Misc!R252","v":92370.28947483252},{"$f":"+Distribution!S252+Transmission!S252+Generation!S252+Retail!S252+Misc!S252","v":88290.920038408818},{"$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":50618271.275782727},{"$f":"+Distribution!I253+Transmission!I253+Generation!I253+Retail!I253+Misc!I253","v":16840633.613493986},{"$f":"+Distribution!J253+Transmission!J253+Generation!J253+Retail!J253+Misc!J253","v":13789705.212433442},{"$f":"+Distribution!K253+Transmission!K253+Generation!K253+Retail!K253+Misc!K253","v":4589858.7509303186},{"$f":"+Distribution!L253+Transmission!L253+Generation!L253+Retail!L253+Misc!L253","v":94577.014363629598},{"$f":"+Distribution!M253+Transmission!M253+Generation!M253+Retail!M253+Misc!M253","v":9440510.7901835497},{"$f":"+Distribution!N253+Transmission!N253+Generation!N253+Retail!N253+Misc!N253","v":366841.21427700674},{"$f":"+Distribution!O253+Transmission!O253+Generation!O253+Retail!O253+Misc!O253","v":11682.336196784214},{"$f":"+Distribution!P253+Transmission!P253+Generation!P253+Retail!P253+Misc!P253","v":20858.462469222697},{"$f":"+Distribution!Q253+Transmission!Q253+Generation!Q253+Retail!Q253+Misc!Q253","v":3521874.9851589319},{"$f":"+Distribution!R253+Transmission!R253+Generation!R253+Retail!R253+Misc!R253","v":992786.77871079778},{"$f":"+Distribution!S253+Transmission!S253+Generation!S253+Retail!S253+Misc!S253","v":948942.11756505328},{"$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,{"$f":"+Distribution!H255+Transmission!H255+Generation!H255+Retail!H255+Misc!H255","v":12574633.852512399},{"$f":"+Distribution!I255+Transmission!I255+Generation!I255+Retail!I255+Misc!I255","v":4183564.4757649833},{"$f":"+Distribution!J255+Transmission!J255+Generation!J255+Retail!J255+Misc!J255","v":3425650.2565189772},{"$f":"+Distribution!K255+Transmission!K255+Generation!K255+Retail!K255+Misc!K255","v":1140216.6011013417},{"$f":"+Distribution!L255+Transmission!L255+Generation!L255+Retail!L255+Misc!L255","v":23494.902068206953},{"$f":"+Distribution!M255+Transmission!M255+Generation!M255+Retail!M255+Misc!M255","v":2345219.6919266479},{"$f":"+Distribution!N255+Transmission!N255+Generation!N255+Retail!N255+Misc!N255","v":91131.005371796418},{"$f":"+Distribution!O255+Transmission!O255+Generation!O255+Retail!O255+Misc!O255","v":2902.1358595230322},{"$f":"+Distribution!P255+Transmission!P255+Generation!P255+Retail!P255+Misc!P255","v":5181.6769254688716},{"$f":"+Distribution!Q255+Transmission!Q255+Generation!Q255+Retail!Q255+Misc!Q255","v":874907.16882470809},{"$f":"+Distribution!R255+Transmission!R255+Generation!R255+Retail!R255+Misc!R255","v":246628.93301684555},{"$f":"+Distribution!S255+Transmission!S255+Generation!S255+Retail!S255+Misc!S255","v":235737.00513389971},{"$f":"ROUND(SUM(I255:S255)-H255,0)","v":0}]
[{"$f":"ROW()","v":256},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H256+Transmission!H256+Generation!H256+Retail!H256+Misc!H256","v":339898.43310630432},{"$f":"+Distribution!I256+Transmission!I256+Generation!I256+Retail!I256+Misc!I256","v":113083.77061234303},{"$f":"+Distribution!J256+Transmission!J256+Generation!J256+Retail!J256+Misc!J256","v":92596.982800287995},{"$f":"+Distribution!K256+Transmission!K256+Generation!K256+Retail!K256+Misc!K256","v":30820.606044024764},{"$f":"+Distribution!L256+Transmission!L256+Generation!L256+Retail!L256+Misc!L256","v":635.07856313240018},{"$f":"+Distribution!M256+Transmission!M256+Generation!M256+Retail!M256+Misc!M256","v":63392.422230779339},{"$f":"+Distribution!N256+Transmission!N256+Generation!N256+Retail!N256+Misc!N256","v":2463.3151387614339},{"$f":"+Distribution!O256+Transmission!O256+Generation!O256+Retail!O256+Misc!O256","v":78.446135520391977},{"$f":"+Distribution!P256+Transmission!P256+Generation!P256+Retail!P256+Misc!P256","v":140.06323273405428},{"$f":"+Distribution!Q256+Transmission!Q256+Generation!Q256+Retail!Q256+Misc!Q256","v":23649.163807467445},{"$f":"+Distribution!R256+Transmission!R256+Generation!R256+Retail!R256+Misc!R256","v":6666.4993091911447},{"$f":"+Distribution!S256+Transmission!S256+Generation!S256+Retail!S256+Misc!S256","v":6372.0852320623326},{"$f":"ROUND(SUM(I256:S256)-H256,0)","v":0}]
[{"$f":"ROW()","v":257},null,null,null,"Total 513",null,null,{"$f":"+Distribution!H257+Transmission!H257+Generation!H257+Retail!H257+Misc!H257","v":12914532.285618704},{"$f":"+Distribution!I257+Transmission!I257+Generation!I257+Retail!I257+Misc!I257","v":4296648.2463773265},{"$f":"+Distribution!J257+Transmission!J257+Generation!J257+Retail!J257+Misc!J257","v":3518247.2393192654},{"$f":"+Distribution!K257+Transmission!K257+Generation!K257+Retail!K257+Misc!K257","v":1171037.2071453664},{"$f":"+Distribution!L257+Transmission!L257+Generation!L257+Retail!L257+Misc!L257","v":24129.980631339353},{"$f":"+Distribution!M257+Transmission!M257+Generation!M257+Retail!M257+Misc!M257","v":2408612.1141574271},{"$f":"+Distribution!N257+Transmission!N257+Generation!N257+Retail!N257+Misc!N257","v":93594.320510557853},{"$f":"+Distribution!O257+Transmission!O257+Generation!O257+Retail!O257+Misc!O257","v":2980.5819950434243},{"$f":"+Distribution!P257+Transmission!P257+Generation!P257+Retail!P257+Misc!P257","v":5321.7401582029261},{"$f":"+Distribution!Q257+Transmission!Q257+Generation!Q257+Retail!Q257+Misc!Q257","v":898556.33263217553},{"$f":"+Distribution!R257+Transmission!R257+Generation!R257+Retail!R257+Misc!R257","v":253295.43232603668},{"$f":"+Distribution!S257+Transmission!S257+Generation!S257+Retail!S257+Misc!S257","v":242109.09036596204},{"$f":"ROUND(SUM(I257:S257)-H257,0)","v":0}]
[{"$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":4488282.7050390001},{"$f":"+Distribution!I259+Transmission!I259+Generation!I259+Retail!I259+Misc!I259","v":1493245.87119011},{"$f":"+Distribution!J259+Transmission!J259+Generation!J259+Retail!J259+Misc!J259","v":1222722.425176187},{"$f":"+Distribution!K259+Transmission!K259+Generation!K259+Retail!K259+Misc!K259","v":406979.20199871348},{"$f":"+Distribution!L259+Transmission!L259+Generation!L259+Retail!L259+Misc!L259","v":8386.070230446443},{"$f":"+Distribution!M259+Transmission!M259+Generation!M259+Retail!M259+Misc!M259","v":837082.7418317378},{"$f":"+Distribution!N259+Transmission!N259+Generation!N259+Retail!N259+Misc!N259","v":32527.524864775922},{"$f":"+Distribution!O259+Transmission!O259+Generation!O259+Retail!O259+Misc!O259","v":1035.8636552561104},{"$f":"+Distribution!P259+Transmission!P259+Generation!P259+Retail!P259+Misc!P259","v":1849.5036277366362},{"$f":"+Distribution!Q259+Transmission!Q259+Generation!Q259+Retail!Q259+Misc!Q259","v":312281.9129692589},{"$f":"+Distribution!R259+Transmission!R259+Generation!R259+Retail!R259+Misc!R259","v":88029.63073159894},{"$f":"+Distribution!S259+Transmission!S259+Generation!S259+Retail!S259+Misc!S259","v":84141.958763178933},{"$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":1813240.0936298463},{"$f":"+Distribution!I260+Transmission!I260+Generation!I260+Retail!I260+Misc!I260","v":603262.64213466237},{"$f":"+Distribution!J260+Transmission!J260+Generation!J260+Retail!J260+Misc!J260","v":493972.74423481687},{"$f":"+Distribution!K260+Transmission!K260+Generation!K260+Retail!K260+Misc!K260","v":164417.22922423069},{"$f":"+Distribution!L260+Transmission!L260+Generation!L260+Retail!L260+Misc!L260","v":3387.9235710284979},{"$f":"+Distribution!M260+Transmission!M260+Generation!M260+Retail!M260+Misc!M260","v":338176.5563632694},{"$f":"+Distribution!N260+Transmission!N260+Generation!N260+Retail!N260+Misc!N260","v":13140.930754013398},{"$f":"+Distribution!O260+Transmission!O260+Generation!O260+Retail!O260+Misc!O260","v":418.48288859692576},{"$f":"+Distribution!P260+Transmission!P260+Generation!P260+Retail!P260+Misc!P260","v":747.18870256564605},{"$f":"+Distribution!Q260+Transmission!Q260+Generation!Q260+Retail!Q260+Misc!Q260","v":126160.0755397083},{"$f":"+Distribution!R260+Transmission!R260+Generation!R260+Retail!R260+Misc!R260","v":35563.458534098354},{"$f":"+Distribution!S260+Transmission!S260+Generation!S260+Retail!S260+Misc!S260","v":33992.861682855939},{"$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":6301522.7986688465},{"$f":"+Distribution!I261+Transmission!I261+Generation!I261+Retail!I261+Misc!I261","v":2096508.5133247725},{"$f":"+Distribution!J261+Transmission!J261+Generation!J261+Retail!J261+Misc!J261","v":1716695.1694110038},{"$f":"+Distribution!K261+Transmission!K261+Generation!K261+Retail!K261+Misc!K261","v":571396.43122294417},{"$f":"+Distribution!L261+Transmission!L261+Generation!L261+Retail!L261+Misc!L261","v":11773.99380147494},{"$f":"+Distribution!M261+Transmission!M261+Generation!M261+Retail!M261+Misc!M261","v":1175259.2981950073},{"$f":"+Distribution!N261+Transmission!N261+Generation!N261+Retail!N261+Misc!N261","v":45668.455618789318},{"$f":"+Distribution!O261+Transmission!O261+Generation!O261+Retail!O261+Misc!O261","v":1454.3465438530361},{"$f":"+Distribution!P261+Transmission!P261+Generation!P261+Retail!P261+Misc!P261","v":2596.6923303022822},{"$f":"+Distribution!Q261+Transmission!Q261+Generation!Q261+Retail!Q261+Misc!Q261","v":438441.98850896722},{"$f":"+Distribution!R261+Transmission!R261+Generation!R261+Retail!R261+Misc!R261","v":123593.08926569729},{"$f":"+Distribution!S261+Transmission!S261+Generation!S261+Retail!S261+Misc!S261","v":118134.82044603486},{"$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,{"$f":"+Distribution!H263+Transmission!H263+Generation!H263+Retail!H263+Misc!H263","v":497679320.79069895},{"$f":"+Distribution!I263+Transmission!I263+Generation!I263+Retail!I263+Misc!I263","v":146611155.47628203},{"$f":"+Distribution!J263+Transmission!J263+Generation!J263+Retail!J263+Misc!J263","v":136012893.83187851},{"$f":"+Distribution!K263+Transmission!K263+Generation!K263+Retail!K263+Misc!K263","v":47532873.99188371},{"$f":"+Distribution!L263+Transmission!L263+Generation!L263+Retail!L263+Misc!L263","v":1636098.8474764635},{"$f":"+Distribution!M263+Transmission!M263+Generation!M263+Retail!M263+Misc!M263","v":104181252.69180523},{"$f":"+Distribution!N263+Transmission!N263+Generation!N263+Retail!N263+Misc!N263","v":4072685.4044831507},{"$f":"+Distribution!O263+Transmission!O263+Generation!O263+Retail!O263+Misc!O263","v":131797.10769519227},{"$f":"+Distribution!P263+Transmission!P263+Generation!P263+Retail!P263+Misc!P263","v":339773.78130397352},{"$f":"+Distribution!Q263+Transmission!Q263+Generation!Q263+Retail!Q263+Misc!Q263","v":32161565.115036793},{"$f":"+Distribution!R263+Transmission!R263+Generation!R263+Retail!R263+Misc!R263","v":10995019.562676609},{"$f":"+Distribution!S263+Transmission!S263+Generation!S263+Retail!S263+Misc!S263","v":14004204.980177308},{"$f":"ROUND(SUM(I263:S263)-H263,0)","v":0}]
[{"$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":3348122.5829882645},{"$f":"+Distribution!I301+Transmission!I301+Generation!I301+Retail!I301+Misc!I301","v":1113916.0680927183},{"$f":"+Distribution!J301+Transmission!J301+Generation!J301+Retail!J301+Misc!J301","v":912113.79351448349},{"$f":"+Distribution!K301+Transmission!K301+Generation!K301+Retail!K301+Misc!K301","v":303594.12420448125},{"$f":"+Distribution!L301+Transmission!L301+Generation!L301+Retail!L301+Misc!L301","v":6255.7536960763618},{"$f":"+Distribution!M301+Transmission!M301+Generation!M301+Retail!M301+Misc!M301","v":624438.30211720662},{"$f":"+Distribution!N301+Transmission!N301+Generation!N301+Retail!N301+Misc!N301","v":24264.545645977138},{"$f":"+Distribution!O301+Transmission!O301+Generation!O301+Retail!O301+Misc!O301","v":772.72282629746189},{"$f":"+Distribution!P301+Transmission!P301+Generation!P301+Retail!P301+Misc!P301","v":1379.6735344659946},{"$f":"+Distribution!Q301+Transmission!Q301+Generation!Q301+Retail!Q301+Misc!Q301","v":232952.82266807798},{"$f":"+Distribution!R301+Transmission!R301+Generation!R301+Retail!R301+Misc!R301","v":65667.43095163902},{"$f":"+Distribution!S301+Transmission!S301+Generation!S301+Retail!S301+Misc!S301","v":62767.345736840951},{"$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,{"$f":"+Distribution!H303+Transmission!H303+Generation!H303+Retail!H303+Misc!H303","v":62982.096368974577},{"$f":"+Distribution!I303+Transmission!I303+Generation!I303+Retail!I303+Misc!I303","v":20954.062286736389},{"$f":"+Distribution!J303+Transmission!J303+Generation!J303+Retail!J303+Misc!J303","v":17157.925798322402},{"$f":"+Distribution!K303+Transmission!K303+Generation!K303+Retail!K303+Misc!K303","v":5710.9600720279532},{"$f":"+Distribution!L303+Transmission!L303+Generation!L303+Retail!L303+Misc!L303","v":117.67803369827554},{"$f":"+Distribution!M303+Transmission!M303+Generation!M303+Retail!M303+Misc!M303","v":11746.413802245967},{"$f":"+Distribution!N303+Transmission!N303+Generation!N303+Retail!N303+Misc!N303","v":456.44444441467783},{"$f":"+Distribution!O303+Transmission!O303+Generation!O303+Retail!O303+Misc!O303","v":14.535818897328506},{"$f":"+Distribution!P303+Transmission!P303+Generation!P303+Retail!P303+Misc!P303","v":25.953270632016643},{"$f":"+Distribution!Q303+Transmission!Q303+Generation!Q303+Retail!Q303+Misc!Q303","v":4382.1146815988486},{"$f":"+Distribution!R303+Transmission!R303+Generation!R303+Retail!R303+Misc!R303","v":1235.2810752848143},{"$f":"+Distribution!S303+Transmission!S303+Generation!S303+Retail!S303+Misc!S303","v":1180.7270851159033},{"$f":"ROUND(SUM(I303:S303)-H303,0)","v":0}]
[{"$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":2329711.9935534033},{"$f":"+Distribution!I305+Transmission!I305+Generation!I305+Retail!I305+Misc!I305","v":775092.17757829966},{"$f":"+Distribution!J305+Transmission!J305+Generation!J305+Retail!J305+Misc!J305","v":634672.83277890447},{"$f":"+Distribution!K305+Transmission!K305+Generation!K305+Retail!K305+Misc!K305","v":211248.7983340963},{"$f":"+Distribution!L305+Transmission!L305+Generation!L305+Retail!L305+Misc!L305","v":4352.9184052327801},{"$f":"+Distribution!M305+Transmission!M305+Generation!M305+Retail!M305+Misc!M305","v":434500.63897546334},{"$f":"+Distribution!N305+Transmission!N305+Generation!N305+Retail!N305+Misc!N305","v":16883.910791313785},{"$f":"+Distribution!O305+Transmission!O305+Generation!O305+Retail!O305+Misc!O305","v":537.6809216199448},{"$f":"+Distribution!P305+Transmission!P305+Generation!P305+Retail!P305+Misc!P305","v":960.0132315241782},{"$f":"+Distribution!Q305+Transmission!Q305+Generation!Q305+Retail!Q305+Misc!Q305","v":162094.71769625548},{"$f":"+Distribution!R305+Transmission!R305+Generation!R305+Retail!R305+Misc!R305","v":45693.130308666972},{"$f":"+Distribution!S305+Transmission!S305+Generation!S305+Retail!S305+Misc!S305","v":43675.174532026387},{"$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":7617809.3711655643},{"$f":"+Distribution!I309+Transmission!I309+Generation!I309+Retail!I309+Misc!I309","v":2534435.3594828788},{"$f":"+Distribution!J309+Transmission!J309+Generation!J309+Retail!J309+Misc!J309","v":2075285.1281814491},{"$f":"+Distribution!K309+Transmission!K309+Generation!K309+Retail!K309+Misc!K309","v":690751.93845846283},{"$f":"+Distribution!L309+Transmission!L309+Generation!L309+Retail!L309+Misc!L309","v":14233.391385312119},{"$f":"+Distribution!M309+Transmission!M309+Generation!M309+Retail!M309+Misc!M309","v":1420752.0279432503},{"$f":"+Distribution!N309+Transmission!N309+Generation!N309+Retail!N309+Misc!N309","v":55207.860114853836},{"$f":"+Distribution!O309+Transmission!O309+Generation!O309+Retail!O309+Misc!O309","v":1758.1361021222137},{"$f":"+Distribution!P309+Transmission!P309+Generation!P309+Retail!P309+Misc!P309","v":3139.0995160707976},{"$f":"+Distribution!Q309+Transmission!Q309+Generation!Q309+Retail!Q309+Misc!Q309","v":530025.45503471326},{"$f":"+Distribution!R309+Transmission!R309+Generation!R309+Retail!R309+Misc!R309","v":149409.6940851215},{"$f":"+Distribution!S309+Transmission!S309+Generation!S309+Retail!S309+Misc!S309","v":142811.28086132917},{"$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,{"$f":"+Distribution!H311+Transmission!H311+Generation!H311+Retail!H311+Misc!H311","v":314430.06418675964},{"$f":"+Distribution!I311+Transmission!I311+Generation!I311+Retail!I311+Misc!I311","v":104610.47709801968},{"$f":"+Distribution!J311+Transmission!J311+Generation!J311+Retail!J311+Misc!J311","v":85658.750996033385},{"$f":"+Distribution!K311+Transmission!K311+Generation!K311+Retail!K311+Misc!K311","v":28511.238042885216},{"$f":"+Distribution!L311+Transmission!L311+Generation!L311+Retail!L311+Misc!L311","v":587.49253871053497},{"$f":"+Distribution!M311+Transmission!M311+Generation!M311+Retail!M311+Misc!M311","v":58642.469189448035},{"$f":"+Distribution!N311+Transmission!N311+Generation!N311+Retail!N311+Misc!N311","v":2278.7405346782944},{"$f":"+Distribution!O311+Transmission!O311+Generation!O311+Retail!O311+Misc!O311","v":72.568217515629968},{"$f":"+Distribution!P311+Transmission!P311+Generation!P311+Retail!P311+Misc!P311","v":129.56838563889485},{"$f":"+Distribution!Q311+Transmission!Q311+Generation!Q311+Retail!Q311+Misc!Q311","v":21877.147317179737},{"$f":"+Distribution!R311+Transmission!R311+Generation!R311+Retail!R311+Misc!R311","v":6166.9828440614883},{"$f":"+Distribution!S311+Transmission!S311+Generation!S311+Retail!S311+Misc!S311","v":5894.6290225887506},{"$f":"ROUND(SUM(I311:S311)-H311,0)","v":0}]
[{"$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":179.60258585294426},{"$f":"+Distribution!I313+Transmission!I313+Generation!I313+Retail!I313+Misc!I313","v":59.753548830352898},{"$f":"+Distribution!J313+Transmission!J313+Generation!J313+Retail!J313+Misc!J313","v":48.928314853134488},{"$f":"+Distribution!K313+Transmission!K313+Generation!K313+Retail!K313+Misc!K313","v":16.285631247174646},{"$f":"+Distribution!L313+Transmission!L313+Generation!L313+Retail!L313+Misc!L313","v":0.3355759869674898},{"$f":"+Distribution!M313+Transmission!M313+Generation!M313+Retail!M313+Misc!M313","v":33.496603241383006},{"$f":"+Distribution!N313+Transmission!N313+Generation!N313+Retail!N313+Misc!N313","v":1.3016175586602077},{"$f":"+Distribution!O313+Transmission!O313+Generation!O313+Retail!O313+Misc!O313","v":4.1450996584107468E-2},{"$f":"+Distribution!P313+Transmission!P313+Generation!P313+Retail!P313+Misc!P313","v":7.4009516760824165E-2},{"$f":"+Distribution!Q313+Transmission!Q313+Generation!Q313+Retail!Q313+Misc!Q313","v":12.496235814516419},{"$f":"+Distribution!R313+Transmission!R313+Generation!R313+Retail!R313+Misc!R313","v":3.5225832128008965},{"$f":"+Distribution!S313+Transmission!S313+Generation!S313+Retail!S313+Misc!S313","v":3.3670145946092815},{"$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,{"$f":"+Distribution!H315+Transmission!H315+Generation!H315+Retail!H315+Misc!H315","v":327894.40129947977},{"$f":"+Distribution!I315+Transmission!I315+Generation!I315+Retail!I315+Misc!I315","v":109090.04470175118},{"$f":"+Distribution!J315+Transmission!J315+Generation!J315+Retail!J315+Misc!J315","v":89326.779061505222},{"$f":"+Distribution!K315+Transmission!K315+Generation!K315+Retail!K315+Misc!K315","v":29732.129313264511},{"$f":"+Distribution!L315+Transmission!L315+Generation!L315+Retail!L315+Misc!L315","v":612.64979462645806},{"$f":"+Distribution!M315+Transmission!M315+Generation!M315+Retail!M315+Misc!M315","v":61153.622110944911},{"$f":"+Distribution!N315+Transmission!N315+Generation!N315+Retail!N315+Misc!N315","v":2376.3194059312191},{"$f":"+Distribution!O315+Transmission!O315+Generation!O315+Retail!O315+Misc!O315","v":75.675690545687601},{"$f":"+Distribution!P315+Transmission!P315+Generation!P315+Retail!P315+Misc!P315","v":135.11668595141461},{"$f":"+Distribution!Q315+Transmission!Q315+Generation!Q315+Retail!Q315+Misc!Q315","v":22813.957501997782},{"$f":"+Distribution!R315+Transmission!R315+Generation!R315+Retail!R315+Misc!R315","v":6431.0617138590223},{"$f":"+Distribution!S315+Transmission!S315+Generation!S315+Retail!S315+Misc!S315","v":6147.0453191023607},{"$f":"ROUND(SUM(I315:S315)-H315,0)","v":0}]
[{"$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":1009091.9750841642},{"$f":"+Distribution!I317+Transmission!I317+Generation!I317+Retail!I317+Misc!I317","v":335723.59953034826},{"$f":"+Distribution!J317+Transmission!J317+Generation!J317+Retail!J317+Misc!J317","v":274902.33304945449},{"$f":"+Distribution!K317+Transmission!K317+Generation!K317+Retail!K317+Misc!K317","v":91500.351861077856},{"$f":"+Distribution!L317+Transmission!L317+Generation!L317+Retail!L317+Misc!L317","v":1885.4240537333046},{"$f":"+Distribution!M317+Transmission!M317+Generation!M317+Retail!M317+Misc!M317","v":188199.70415756508},{"$f":"+Distribution!N317+Transmission!N317+Generation!N317+Retail!N317+Misc!N317","v":7313.1009046166537},{"$f":"+Distribution!O317+Transmission!O317+Generation!O317+Retail!O317+Misc!O317","v":232.89123490967964},{"$f":"+Distribution!P317+Transmission!P317+Generation!P317+Retail!P317+Misc!P317","v":415.82034628584563},{"$f":"+Distribution!Q317+Transmission!Q317+Generation!Q317+Retail!Q317+Misc!Q317","v":70209.742355895636},{"$f":"+Distribution!R317+Transmission!R317+Generation!R317+Retail!R317+Misc!R317","v":19791.532703844452},{"$f":"+Distribution!S317+Transmission!S317+Generation!S317+Retail!S317+Misc!S317","v":18917.474886432923},{"$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,{"$f":"+Distribution!H319+Transmission!H319+Generation!H319+Retail!H319+Misc!H319","v":1103419.4697325681},{"$f":"+Distribution!I319+Transmission!I319+Generation!I319+Retail!I319+Misc!I319","v":367106.23542476271},{"$f":"+Distribution!J319+Transmission!J319+Generation!J319+Retail!J319+Misc!J319","v":300599.54300635},{"$f":"+Distribution!K319+Transmission!K319+Generation!K319+Retail!K319+Misc!K319","v":100053.5850287314},{"$f":"+Distribution!L319+Transmission!L319+Generation!L319+Retail!L319+Misc!L319","v":2061.6689667142714},{"$f":"+Distribution!M319+Transmission!M319+Generation!M319+Retail!M319+Misc!M319","v":205792.16056895739},{"$f":"+Distribution!N319+Transmission!N319+Generation!N319+Retail!N319+Misc!N319","v":7996.7120158693515},{"$f":"+Distribution!O319+Transmission!O319+Generation!O319+Retail!O319+Misc!O319","v":254.66134829579664},{"$f":"+Distribution!P319+Transmission!P319+Generation!P319+Retail!P319+Misc!P319","v":454.69023372668482},{"$f":"+Distribution!Q319+Transmission!Q319+Generation!Q319+Retail!Q319+Misc!Q319","v":76772.780473198276},{"$f":"+Distribution!R319+Transmission!R319+Generation!R319+Retail!R319+Misc!R319","v":21641.597654613575},{"$f":"+Distribution!S319+Transmission!S319+Generation!S319+Retail!S319+Misc!S319","v":20685.835011348678},{"$f":"ROUND(SUM(I319:S319)-H319,0)","v":0}]
[{"$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":1450287.6095660629},{"$f":"+Distribution!I321+Transmission!I321+Generation!I321+Retail!I321+Misc!I321","v":482508.81848225283},{"$f":"+Distribution!J321+Transmission!J321+Generation!J321+Retail!J321+Misc!J321","v":395095.25128190039},{"$f":"+Distribution!K321+Transmission!K321+Generation!K321+Retail!K321+Misc!K321","v":131506.17570215851},{"$f":"+Distribution!L321+Transmission!L321+Generation!L321+Retail!L321+Misc!L321","v":2709.7699827403394},{"$f":"+Distribution!M321+Transmission!M321+Generation!M321+Retail!M321+Misc!M321","v":270484.46108289604},{"$f":"+Distribution!N321+Transmission!N321+Generation!N321+Retail!N321+Misc!N321","v":10510.538079135242},{"$f":"+Distribution!O321+Transmission!O321+Generation!O321+Retail!O321+Misc!O321","v":334.71604244784191},{"$f":"+Distribution!P321+Transmission!P321+Generation!P321+Retail!P321+Misc!P321","v":597.62549986935824},{"$f":"+Distribution!Q321+Transmission!Q321+Generation!Q321+Retail!Q321+Misc!Q321","v":100906.87660169759},{"$f":"+Distribution!R321+Transmission!R321+Generation!R321+Retail!R321+Misc!R321","v":28444.795284704443},{"$f":"+Distribution!S321+Transmission!S321+Generation!S321+Retail!S321+Misc!S321","v":27188.58152626031},{"$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,{"$f":"+Distribution!H323+Transmission!H323+Generation!H323+Retail!H323+Misc!H323","v":17563929.166531093},{"$f":"+Distribution!I323+Transmission!I323+Generation!I323+Retail!I323+Misc!I323","v":5843496.5962265991},{"$f":"+Distribution!J323+Transmission!J323+Generation!J323+Retail!J323+Misc!J323","v":4784861.2659832556},{"$f":"+Distribution!K323+Transmission!K323+Generation!K323+Retail!K323+Misc!K323","v":1592625.586648433},{"$f":"+Distribution!L323+Transmission!L323+Generation!L323+Retail!L323+Misc!L323","v":32817.082432831412},{"$f":"+Distribution!M323+Transmission!M323+Generation!M323+Retail!M323+Misc!M323","v":3275743.2965512187},{"$f":"+Distribution!N323+Transmission!N323+Generation!N323+Retail!N323+Misc!N323","v":127289.47355434886},{"$f":"+Distribution!O323+Transmission!O323+Generation!O323+Retail!O323+Misc!O323","v":4053.6296536481691},{"$f":"+Distribution!P323+Transmission!P323+Generation!P323+Retail!P323+Misc!P323","v":7237.6347136819459},{"$f":"+Distribution!Q323+Transmission!Q323+Generation!Q323+Retail!Q323+Misc!Q323","v":1222048.1105664291},{"$f":"+Distribution!R323+Transmission!R323+Generation!R323+Retail!R323+Misc!R323","v":344485.02920500806},{"$f":"+Distribution!S323+Transmission!S323+Generation!S323+Retail!S323+Misc!S323","v":329271.46099564002},{"$f":"ROUND(SUM(I323:S323)-H323,0)","v":0}]
[{"$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":195449.67563961574},{"$f":"+Distribution!I329+Transmission!I329+Generation!I329+Retail!I329+Misc!I329","v":65025.855177668986},{"$f":"+Distribution!J329+Transmission!J329+Generation!J329+Retail!J329+Misc!J329","v":53245.465382487193},{"$f":"+Distribution!K329+Transmission!K329+Generation!K329+Retail!K329+Misc!K329","v":17722.580828835518},{"$f":"+Distribution!L329+Transmission!L329+Generation!L329+Retail!L329+Misc!L329","v":365.18526442009244},{"$f":"+Distribution!M329+Transmission!M329+Generation!M329+Retail!M329+Misc!M329","v":36452.149101671108},{"$f":"+Distribution!N329+Transmission!N329+Generation!N329+Retail!N329+Misc!N329","v":1416.4647376250216},{"$f":"+Distribution!O329+Transmission!O329+Generation!O329+Retail!O329+Misc!O329","v":45.108391946739971},{"$f":"+Distribution!P329+Transmission!P329+Generation!P329+Retail!P329+Misc!P329","v":80.539686978625184},{"$f":"+Distribution!Q329+Transmission!Q329+Generation!Q329+Retail!Q329+Misc!Q329","v":13598.831136335475},{"$f":"+Distribution!R329+Transmission!R329+Generation!R329+Retail!R329+Misc!R329","v":3833.3955109043563},{"$f":"+Distribution!S329+Transmission!S329+Generation!S329+Retail!S329+Misc!S329","v":3664.1004207426245},{"$f":"ROUND(SUM(I329:S329)-H329,0)","v":0}]
[{"$f":"ROW()","v":330}]
[{"$f":"ROW()","v":331},null,"547","Fuel",null,"F30",null,{"$f":"+Distribution!H331+Transmission!H331+Generation!H331+Retail!H331+Misc!H331","v":122723766.36773317},{"$f":"+Distribution!I331+Transmission!I331+Generation!I331+Retail!I331+Misc!I331","v":34299018.066451021},{"$f":"+Distribution!J331+Transmission!J331+Generation!J331+Retail!J331+Misc!J331","v":33581968.665110804},{"$f":"+Distribution!K331+Transmission!K331+Generation!K331+Retail!K331+Misc!K331","v":11956375.156991156},{"$f":"+Distribution!L331+Transmission!L331+Generation!L331+Retail!L331+Misc!L331","v":472488.75628143555},{"$f":"+Distribution!M331+Transmission!M331+Generation!M331+Retail!M331+Misc!M331","v":26801024.796523459},{"$f":"+Distribution!N331+Transmission!N331+Generation!N331+Retail!N331+Misc!N331","v":1049838.1808772343},{"$f":"+Distribution!O331+Transmission!O331+Generation!O331+Retail!O331+Misc!O331","v":34155.809888421347},{"$f":"+Distribution!P331+Transmission!P331+Generation!P331+Retail!P331+Misc!P331","v":96953.126075319553},{"$f":"+Distribution!Q331+Transmission!Q331+Generation!Q331+Retail!Q331+Misc!Q331","v":7689754.8430151893},{"$f":"+Distribution!R331+Transmission!R331+Generation!R331+Retail!R331+Misc!R331","v":2831913.5737718344},{"$f":"+Distribution!S331+Transmission!S331+Generation!S331+Retail!S331+Misc!S331","v":3910275.3927472872},{"$f":"ROUND(SUM(I331:S331)-H331,0)","v":0}]
[{"$f":"ROW()","v":332},null,null,null,"Simple Cycle Combustion Turbine","F30",null,{"$f":"+Distribution!H332+Transmission!H332+Generation!H332+Retail!H332+Misc!H332","v":4156705.1762612117},{"$f":"+Distribution!I332+Transmission!I332+Generation!I332+Retail!I332+Misc!I332","v":1161722.0539849636},{"$f":"+Distribution!J332+Transmission!J332+Generation!J332+Retail!J332+Misc!J332","v":1137435.2915557956},{"$f":"+Distribution!K332+Transmission!K332+Generation!K332+Retail!K332+Misc!K332","v":404967.41564682871},{"$f":"+Distribution!L332+Transmission!L332+Generation!L332+Retail!L332+Misc!L332","v":16003.391332329937},{"$f":"+Distribution!M332+Transmission!M332+Generation!M332+Retail!M332+Misc!M332","v":907761.89321797702},{"$f":"+Distribution!N332+Transmission!N332+Generation!N332+Retail!N332+Misc!N332","v":35558.457256054462},{"$f":"+Distribution!O332+Transmission!O332+Generation!O332+Retail!O332+Misc!O332","v":1156.8715332381087},{"$f":"+Distribution!P332+Transmission!P332+Generation!P332+Retail!P332+Misc!P332","v":3283.8428361496722},{"$f":"+Distribution!Q332+Transmission!Q332+Generation!Q332+Retail!Q332+Misc!Q332","v":260455.20526450386},{"$f":"+Distribution!R332+Transmission!R332+Generation!R332+Retail!R332+Misc!R332","v":95918.094426384414},{"$f":"+Distribution!S332+Transmission!S332+Generation!S332+Retail!S332+Misc!S332","v":132442.65920698631},{"$f":"ROUND(SUM(I332:S332)-H332,0)","v":0}]
[{"$f":"ROW()","v":333},null,null,null,"Total 547",null,null,{"$f":"+Distribution!H333+Transmission!H333+Generation!H333+Retail!H333+Misc!H333","v":126880471.54399438},{"$f":"+Distribution!I333+Transmission!I333+Generation!I333+Retail!I333+Misc!I333","v":35460740.120435983},{"$f":"+Distribution!J333+Transmission!J333+Generation!J333+Retail!J333+Misc!J333","v":34719403.956666596},{"$f":"+Distribution!K333+Transmission!K333+Generation!K333+Retail!K333+Misc!K333","v":12361342.572637985},{"$f":"+Distribution!L333+Transmission!L333+Generation!L333+Retail!L333+Misc!L333","v":488492.1476137655},{"$f":"+Distribution!M333+Transmission!M333+Generation!M333+Retail!M333+Misc!M333","v":27708786.689741436},{"$f":"+Distribution!N333+Transmission!N333+Generation!N333+Retail!N333+Misc!N333","v":1085396.6381332888},{"$f":"+Distribution!O333+Transmission!O333+Generation!O333+Retail!O333+Misc!O333","v":35312.681421659458},{"$f":"+Distribution!P333+Transmission!P333+Generation!P333+Retail!P333+Misc!P333","v":100236.96891146923},{"$f":"+Distribution!Q333+Transmission!Q333+Generation!Q333+Retail!Q333+Misc!Q333","v":7950210.0482796934},{"$f":"+Distribution!R333+Transmission!R333+Generation!R333+Retail!R333+Misc!R333","v":2927831.6681982186},{"$f":"+Distribution!S333+Transmission!S333+Generation!S333+Retail!S333+Misc!S333","v":4042718.0519542736},{"$f":"ROUND(SUM(I333:S333)-H333,0)","v":0}]
[{"$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":5855723.9989455715},{"$f":"+Distribution!I335+Transmission!I335+Generation!I335+Retail!I335+Misc!I335","v":1948191.8272299059},{"$f":"+Distribution!J335+Transmission!J335+Generation!J335+Retail!J335+Misc!J335","v":1595248.2318269908},{"$f":"+Distribution!K335+Transmission!K335+Generation!K335+Retail!K335+Misc!K335","v":530973.21109920507},{"$f":"+Distribution!L335+Transmission!L335+Generation!L335+Retail!L335+Misc!L335","v":10941.0471515389},{"$f":"+Distribution!M335+Transmission!M335+Generation!M335+Retail!M335+Misc!M335","v":1092116.0324736438},{"$f":"+Distribution!N335+Transmission!N335+Generation!N335+Retail!N335+Misc!N335","v":42437.658341602189},{"$f":"+Distribution!O335+Transmission!O335+Generation!O335+Retail!O335+Misc!O335","v":1351.4593585891289},{"$f":"+Distribution!P335+Transmission!P335+Generation!P335+Retail!P335+Misc!P335","v":2412.99033300983},{"$f":"+Distribution!Q335+Transmission!Q335+Generation!Q335+Retail!Q335+Misc!Q335","v":407424.57915088756},{"$f":"+Distribution!R335+Transmission!R335+Generation!R335+Retail!R335+Misc!R335","v":114849.54383880804},{"$f":"+Distribution!S335+Transmission!S335+Generation!S335+Retail!S335+Misc!S335","v":109777.41814139004},{"$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":223553.04494382854},{"$f":"+Distribution!I336+Transmission!I336+Generation!I336+Retail!I336+Misc!I336","v":74375.809923819936},{"$f":"+Distribution!J336+Transmission!J336+Generation!J336+Retail!J336+Misc!J336","v":60901.53834613767},{"$f":"+Distribution!K336+Transmission!K336+Generation!K336+Retail!K336+Misc!K336","v":20270.879936657489},{"$f":"+Distribution!L336+Transmission!L336+Generation!L336+Retail!L336+Misc!L336","v":417.69461915229476},{"$f":"+Distribution!M336+Transmission!M336+Generation!M336+Retail!M336+Misc!M336","v":41693.540292441903},{"$f":"+Distribution!N336+Transmission!N336+Generation!N336+Retail!N336+Misc!N336","v":1620.1357414146144},{"$f":"+Distribution!O336+Transmission!O336+Generation!O336+Retail!O336+Misc!O336","v":51.594449257655569},{"$f":"+Distribution!P336+Transmission!P336+Generation!P336+Retail!P336+Misc!P336","v":92.120348647153563},{"$f":"+Distribution!Q336+Transmission!Q336+Generation!Q336+Retail!Q336+Misc!Q336","v":15554.183440090339},{"$f":"+Distribution!R336+Transmission!R336+Generation!R336+Retail!R336+Misc!R336","v":4384.5927916340488},{"$f":"+Distribution!S336+Transmission!S336+Generation!S336+Retail!S336+Misc!S336","v":4190.9550545754355},{"$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":6079277.0438893996},{"$f":"+Distribution!I337+Transmission!I337+Generation!I337+Retail!I337+Misc!I337","v":2022567.6371537258},{"$f":"+Distribution!J337+Transmission!J337+Generation!J337+Retail!J337+Misc!J337","v":1656149.7701731285},{"$f":"+Distribution!K337+Transmission!K337+Generation!K337+Retail!K337+Misc!K337","v":551244.09103586257},{"$f":"+Distribution!L337+Transmission!L337+Generation!L337+Retail!L337+Misc!L337","v":11358.741770691195},{"$f":"+Distribution!M337+Transmission!M337+Generation!M337+Retail!M337+Misc!M337","v":1133809.5727660856},{"$f":"+Distribution!N337+Transmission!N337+Generation!N337+Retail!N337+Misc!N337","v":44057.794083016801},{"$f":"+Distribution!O337+Transmission!O337+Generation!O337+Retail!O337+Misc!O337","v":1403.0538078467844},{"$f":"+Distribution!P337+Transmission!P337+Generation!P337+Retail!P337+Misc!P337","v":2505.1106816569836},{"$f":"+Distribution!Q337+Transmission!Q337+Generation!Q337+Retail!Q337+Misc!Q337","v":422978.76259097789},{"$f":"+Distribution!R337+Transmission!R337+Generation!R337+Retail!R337+Misc!R337","v":119234.13663044208},{"$f":"+Distribution!S337+Transmission!S337+Generation!S337+Retail!S337+Misc!S337","v":113968.37319596547},{"$f":"ROUND(SUM(I337:S337)-H337,0)","v":0}]
[{"$f":"ROW()","v":338}]
[{"$f":"ROW()","v":339},null,"549","Miscellaneous Other",null,"F10",null,{"$f":"+Distribution!H339+Transmission!H339+Generation!H339+Retail!H339+Misc!H339","v":2063394.3138364204},{"$f":"+Distribution!I339+Transmission!I339+Generation!I339+Retail!I339+Misc!I339","v":686488.62878315768},{"$f":"+Distribution!J339+Transmission!J339+Generation!J339+Retail!J339+Misc!J339","v":562121.11966037564},{"$f":"+Distribution!K339+Transmission!K339+Generation!K339+Retail!K339+Misc!K339","v":187100.19542909617},{"$f":"+Distribution!L339+Transmission!L339+Generation!L339+Retail!L339+Misc!L339","v":3855.320791069847},{"$f":"+Distribution!M339+Transmission!M339+Generation!M339+Retail!M339+Misc!M339","v":384831.32262748131},{"$f":"+Distribution!N339+Transmission!N339+Generation!N339+Retail!N339+Misc!N339","v":14953.850784354327},{"$f":"+Distribution!O339+Transmission!O339+Generation!O339+Retail!O339+Misc!O339","v":476.21669948856214},{"$f":"+Distribution!P339+Transmission!P339+Generation!P339+Retail!P339+Misc!P339","v":850.27069810176897},{"$f":"+Distribution!Q339+Transmission!Q339+Generation!Q339+Retail!Q339+Misc!Q339","v":143565.09290542331},{"$f":"+Distribution!R339+Transmission!R339+Generation!R339+Retail!R339+Misc!R339","v":40469.785759433966},{"$f":"+Distribution!S339+Transmission!S339+Generation!S339+Retail!S339+Misc!S339","v":38682.509698437847},{"$f":"ROUND(SUM(I339:S339)-H339,0)","v":0}]
[{"$f":"ROW()","v":340},null,null,null,"Wind Generation ","F10",null,{"$f":"+Distribution!H340+Transmission!H340+Generation!H340+Retail!H340+Misc!H340","v":1744642.8079542494},{"$f":"+Distribution!I340+Transmission!I340+Generation!I340+Retail!I340+Misc!I340","v":580440.41360281594},{"$f":"+Distribution!J340+Transmission!J340+Generation!J340+Retail!J340+Misc!J340","v":475285.09797590307},{"$f":"+Distribution!K340+Transmission!K340+Generation!K340+Retail!K340+Misc!K340","v":158197.10664768508},{"$f":"+Distribution!L340+Transmission!L340+Generation!L340+Retail!L340+Misc!L340","v":3259.7539139238538},{"$f":"+Distribution!M340+Transmission!M340+Generation!M340+Retail!M340+Misc!M340","v":325382.88721424801},{"$f":"+Distribution!N340+Transmission!N340+Generation!N340+Retail!N340+Misc!N340","v":12643.791856554013},{"$f":"+Distribution!O340+Transmission!O340+Generation!O340+Retail!O340+Misc!O340","v":402.65112403343352},{"$f":"+Distribution!P340+Transmission!P340+Generation!P340+Retail!P340+Misc!P340","v":718.9215596409224},{"$f":"+Distribution!Q340+Transmission!Q340+Generation!Q340+Retail!Q340+Misc!Q340","v":121387.27199700275},{"$f":"+Distribution!R340+Transmission!R340+Generation!R340+Retail!R340+Misc!R340","v":34218.045572380666},{"$f":"+Distribution!S340+Transmission!S340+Generation!S340+Retail!S340+Misc!S340","v":32706.86649006161},{"$f":"ROUND(SUM(I340:S340)-H340,0)","v":0}]
[{"$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":396877.78482792224},{"$f":"+Distribution!I343+Transmission!I343+Generation!I343+Retail!I343+Misc!I343","v":132040.72749161243},{"$f":"+Distribution!J343+Transmission!J343+Generation!J343+Retail!J343+Misc!J343","v":108119.60820082373},{"$f":"+Distribution!K343+Transmission!K343+Generation!K343+Retail!K343+Misc!K343","v":35987.261671138738},{"$f":"+Distribution!L343+Transmission!L343+Generation!L343+Retail!L343+Misc!L343","v":741.54085096608185},{"$f":"+Distribution!M343+Transmission!M343+Generation!M343+Retail!M343+Misc!M343","v":74019.300059437068},{"$f":"+Distribution!N343+Transmission!N343+Generation!N343+Retail!N343+Misc!N343","v":2876.2564354009992},{"$f":"+Distribution!O343+Transmission!O343+Generation!O343+Retail!O343+Misc!O343","v":91.596563741460514},{"$f":"+Distribution!P343+Transmission!P343+Generation!P343+Retail!P343+Misc!P343","v":163.54292967847803},{"$f":"+Distribution!Q343+Transmission!Q343+Generation!Q343+Retail!Q343+Misc!Q343","v":27613.624632405714},{"$f":"+Distribution!R343+Transmission!R343+Generation!R343+Retail!R343+Misc!R343","v":7784.0472938019611},{"$f":"+Distribution!S343+Transmission!S343+Generation!S343+Retail!S343+Misc!S343","v":7440.2786989155711},{"$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":1428990.904652202},{"$f":"+Distribution!I344+Transmission!I344+Generation!I344+Retail!I344+Misc!I344","v":475423.43220592191},{"$f":"+Distribution!J344+Transmission!J344+Generation!J344+Retail!J344+Misc!J344","v":389293.48691191041},{"$f":"+Distribution!K344+Transmission!K344+Generation!K344+Retail!K344+Misc!K344","v":129575.07720844858},{"$f":"+Distribution!L344+Transmission!L344+Generation!L344+Retail!L344+Misc!L344","v":2669.9784466848628},{"$f":"+Distribution!M344+Transmission!M344+Generation!M344+Retail!M344+Misc!M344","v":266512.54012496222},{"$f":"+Distribution!N344+Transmission!N344+Generation!N344+Retail!N344+Misc!N344","v":10356.196397884711},{"$f":"+Distribution!O344+Transmission!O344+Generation!O344+Retail!O344+Misc!O344","v":329.80091475942436},{"$f":"+Distribution!P344+Transmission!P344+Generation!P344+Retail!P344+Misc!P344","v":588.84968613712579},{"$f":"+Distribution!Q344+Transmission!Q344+Generation!Q344+Retail!Q344+Misc!Q344","v":99425.112598067484},{"$f":"+Distribution!R344+Transmission!R344+Generation!R344+Retail!R344+Misc!R344","v":28027.098541301399},{"$f":"+Distribution!S344+Transmission!S344+Generation!S344+Retail!S344+Misc!S344","v":26789.331616123887},{"$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":1825868.6894801243},{"$f":"+Distribution!I345+Transmission!I345+Generation!I345+Retail!I345+Misc!I345","v":607464.15969753428},{"$f":"+Distribution!J345+Transmission!J345+Generation!J345+Retail!J345+Misc!J345","v":497413.09511273412},{"$f":"+Distribution!K345+Transmission!K345+Generation!K345+Retail!K345+Misc!K345","v":165562.3388795873},{"$f":"+Distribution!L345+Transmission!L345+Generation!L345+Retail!L345+Misc!L345","v":3411.5192976509447},{"$f":"+Distribution!M345+Transmission!M345+Generation!M345+Retail!M345+Misc!M345","v":340531.84018439928},{"$f":"+Distribution!N345+Transmission!N345+Generation!N345+Retail!N345+Misc!N345","v":13232.45283328571},{"$f":"+Distribution!O345+Transmission!O345+Generation!O345+Retail!O345+Misc!O345","v":421.39747850088486},{"$f":"+Distribution!P345+Transmission!P345+Generation!P345+Retail!P345+Misc!P345","v":752.39261581560379},{"$f":"+Distribution!Q345+Transmission!Q345+Generation!Q345+Retail!Q345+Misc!Q345","v":127038.7372304732},{"$f":"+Distribution!R345+Transmission!R345+Generation!R345+Retail!R345+Misc!R345","v":35811.145835103358},{"$f":"+Distribution!S345+Transmission!S345+Generation!S345+Retail!S345+Misc!S345","v":34229.610315039456},{"$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":1680070.8774696139},{"$f":"+Distribution!I349+Transmission!I349+Generation!I349+Retail!I349+Misc!I349","v":558957.41555487574},{"$f":"+Distribution!J349+Transmission!J349+Generation!J349+Retail!J349+Misc!J349","v":457694.06090690551},{"$f":"+Distribution!K349+Transmission!K349+Generation!K349+Retail!K349+Misc!K349","v":152341.98689093505},{"$f":"+Distribution!L349+Transmission!L349+Generation!L349+Retail!L349+Misc!L349","v":3139.1053764884309},{"$f":"+Distribution!M349+Transmission!M349+Generation!M349+Retail!M349+Misc!M349","v":313339.96296735003},{"$f":"+Distribution!N349+Transmission!N349+Generation!N349+Retail!N349+Misc!N349","v":12175.825551301565},{"$f":"+Distribution!O349+Transmission!O349+Generation!O349+Retail!O349+Misc!O349","v":387.74838275475628},{"$f":"+Distribution!P349+Transmission!P349+Generation!P349+Retail!P349+Misc!P349","v":692.31316005254268},{"$f":"+Distribution!Q349+Transmission!Q349+Generation!Q349+Retail!Q349+Misc!Q349","v":116894.54119080352},{"$f":"+Distribution!R349+Transmission!R349+Generation!R349+Retail!R349+Misc!R349","v":32951.582746897941},{"$f":"+Distribution!S349+Transmission!S349+Generation!S349+Retail!S349+Misc!S349","v":31496.334741248818},{"$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,{"$f":"+Distribution!H351+Transmission!H351+Generation!H351+Retail!H351+Misc!H351","v":3701045.9925445011},{"$f":"+Distribution!I351+Transmission!I351+Generation!I351+Retail!I351+Misc!I351","v":1231333.2315825585},{"$f":"+Distribution!J351+Transmission!J351+Generation!J351+Retail!J351+Misc!J351","v":1008259.1113549961},{"$f":"+Distribution!K351+Transmission!K351+Generation!K351+Retail!K351+Misc!K351","v":335595.78208280652},{"$f":"+Distribution!L351+Transmission!L351+Generation!L351+Retail!L351+Misc!L351","v":6915.1685977233601},{"$f":"+Distribution!M351+Transmission!M351+Generation!M351+Retail!M351+Misc!M351","v":690259.93474214454},{"$f":"+Distribution!N351+Transmission!N351+Generation!N351+Retail!N351+Misc!N351","v":26822.255517241188},{"$f":"+Distribution!O351+Transmission!O351+Generation!O351+Retail!O351+Misc!O351","v":854.17503353876032},{"$f":"+Distribution!P351+Transmission!P351+Generation!P351+Retail!P351+Misc!P351","v":1525.1040185027105},{"$f":"+Distribution!Q351+Transmission!Q351+Generation!Q351+Retail!Q351+Misc!Q351","v":257508.22719821602},{"$f":"+Distribution!R351+Transmission!R351+Generation!R351+Retail!R351+Misc!R351","v":72589.391857731811},{"$f":"+Distribution!S351+Transmission!S351+Generation!S351+Retail!S351+Misc!S351","v":69383.610559041656},{"$f":"ROUND(SUM(I351:S351)-H351,0)","v":0}]
[{"$f":"ROW()","v":352},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H352+Transmission!H352+Generation!H352+Retail!H352+Misc!H352","v":237483.03956639211},{"$f":"+Distribution!I352+Transmission!I352+Generation!I352+Retail!I352+Misc!I352","v":79010.301180908151},{"$f":"+Distribution!J352+Transmission!J352+Generation!J352+Retail!J352+Misc!J352","v":64696.423367188087},{"$f":"+Distribution!K352+Transmission!K352+Generation!K352+Retail!K352+Misc!K352","v":21533.995134141027},{"$f":"+Distribution!L352+Transmission!L352+Generation!L352+Retail!L352+Misc!L352","v":443.72192645256968},{"$f":"+Distribution!M352+Transmission!M352+Generation!M352+Retail!M352+Misc!M352","v":44291.540208816499},{"$f":"+Distribution!N352+Transmission!N352+Generation!N352+Retail!N352+Misc!N352","v":1721.0893301765091},{"$f":"+Distribution!O352+Transmission!O352+Generation!O352+Retail!O352+Misc!O352","v":54.809392721717344},{"$f":"+Distribution!P352+Transmission!P352+Generation!P352+Retail!P352+Misc!P352","v":97.860534210745257},{"$f":"+Distribution!Q352+Transmission!Q352+Generation!Q352+Retail!Q352+Misc!Q352","v":16523.392746692571},{"$f":"+Distribution!R352+Transmission!R352+Generation!R352+Retail!R352+Misc!R352","v":4657.804699908168},{"$f":"+Distribution!S352+Transmission!S352+Generation!S352+Retail!S352+Misc!S352","v":4452.1010451760576},{"$f":"ROUND(SUM(I352:S352)-H352,0)","v":0}]
[{"$f":"ROW()","v":353},null,null,null,"Wind Generation","F10",null,{"$f":"+Distribution!H353+Transmission!H353+Generation!H353+Retail!H353+Misc!H353","v":5988840.2904416909},{"$f":"+Distribution!I353+Transmission!I353+Generation!I353+Retail!I353+Misc!I353","v":1992479.4458421548},{"$f":"+Distribution!J353+Transmission!J353+Generation!J353+Retail!J353+Misc!J353","v":1631512.4971295886},{"$f":"+Distribution!K353+Transmission!K353+Generation!K353+Retail!K353+Misc!K353","v":543043.65443943755},{"$f":"+Distribution!L353+Transmission!L353+Generation!L353+Retail!L353+Misc!L353","v":11189.766459716555},{"$f":"+Distribution!M353+Transmission!M353+Generation!M353+Retail!M353+Misc!M353","v":1116942.7552072504},{"$f":"+Distribution!N353+Transmission!N353+Generation!N353+Retail!N353+Misc!N353","v":43402.379988187764},{"$f":"+Distribution!O353+Transmission!O353+Generation!O353+Retail!O353+Misc!O353","v":1382.1816497960751},{"$f":"+Distribution!P353+Transmission!P353+Generation!P353+Retail!P353+Misc!P353","v":2467.8440666564456},{"$f":"+Distribution!Q353+Transmission!Q353+Generation!Q353+Retail!Q353+Misc!Q353","v":416686.43115256989},{"$f":"+Distribution!R353+Transmission!R353+Generation!R353+Retail!R353+Misc!R353","v":117460.38160346293},{"$f":"+Distribution!S353+Transmission!S353+Generation!S353+Retail!S353+Misc!S353","v":112272.95290286992},{"$f":"ROUND(SUM(I353:S353)-H353,0)","v":0}]
[{"$f":"ROW()","v":354},null,null,null,"Total 553",null,null,{"$f":"+Distribution!H354+Transmission!H354+Generation!H354+Retail!H354+Misc!H354","v":9927369.3225525841},{"$f":"+Distribution!I354+Transmission!I354+Generation!I354+Retail!I354+Misc!I354","v":3302822.9786056215},{"$f":"+Distribution!J354+Transmission!J354+Generation!J354+Retail!J354+Misc!J354","v":2704468.0318517732},{"$f":"+Distribution!K354+Transmission!K354+Generation!K354+Retail!K354+Misc!K354","v":900173.43165638507},{"$f":"+Distribution!L354+Transmission!L354+Generation!L354+Retail!L354+Misc!L354","v":18548.656983892484},{"$f":"+Distribution!M354+Transmission!M354+Generation!M354+Retail!M354+Misc!M354","v":1851494.2301582114},{"$f":"+Distribution!N354+Transmission!N354+Generation!N354+Retail!N354+Misc!N354","v":71945.724835605462},{"$f":"+Distribution!O354+Transmission!O354+Generation!O354+Retail!O354+Misc!O354","v":2291.1660760565528},{"$f":"+Distribution!P354+Transmission!P354+Generation!P354+Retail!P354+Misc!P354","v":4090.8086193699014},{"$f":"+Distribution!Q354+Transmission!Q354+Generation!Q354+Retail!Q354+Misc!Q354","v":690718.05109747848},{"$f":"+Distribution!R354+Transmission!R354+Generation!R354+Retail!R354+Misc!R354","v":194707.57816110289},{"$f":"+Distribution!S354+Transmission!S354+Generation!S354+Retail!S354+Misc!S354","v":186108.66450708761},{"$f":"ROUND(SUM(I354:S354)-H354,0)","v":0}]
[{"$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":125817.12694368046},{"$f":"+Distribution!I356+Transmission!I356+Generation!I356+Retail!I356+Misc!I356","v":41859.19597326708},{"$f":"+Distribution!J356+Transmission!J356+Generation!J356+Retail!J356+Misc!J356","v":34275.787131804653},{"$f":"+Distribution!K356+Transmission!K356+Generation!K356+Retail!K356+Misc!K356","v":11408.584816598572},{"$f":"+Distribution!L356+Transmission!L356+Generation!L356+Retail!L356+Misc!L356","v":235.08128433133794},{"$f":"+Distribution!M356+Transmission!M356+Generation!M356+Retail!M356+Misc!M356","v":23465.399243493663},{"$f":"+Distribution!N356+Transmission!N356+Generation!N356+Retail!N356+Misc!N356","v":911.82307221435894},{"$f":"+Distribution!O356+Transmission!O356+Generation!O356+Retail!O356+Misc!O356","v":29.037696057644037},{"$f":"+Distribution!P356+Transmission!P356+Generation!P356+Retail!P356+Misc!P356","v":51.845939306025933},{"$f":"+Distribution!Q356+Transmission!Q356+Generation!Q356+Retail!Q356+Misc!Q356","v":8753.9969445679599},{"$f":"+Distribution!R356+Transmission!R356+Generation!R356+Retail!R356+Misc!R356","v":2467.6777182792584},{"$f":"+Distribution!S356+Transmission!S356+Generation!S356+Retail!S356+Misc!S356","v":2358.6971237599037},{"$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":62441.254816442044},{"$f":"+Distribution!I357+Transmission!I357+Generation!I357+Retail!I357+Misc!I357","v":20774.124999278862},{"$f":"+Distribution!J357+Transmission!J357+Generation!J357+Retail!J357+Misc!J357","v":17010.586796256826},{"$f":"+Distribution!K357+Transmission!K357+Generation!K357+Retail!K357+Misc!K357","v":5661.9187620386519},{"$f":"+Distribution!L357+Transmission!L357+Generation!L357+Retail!L357+Misc!L357","v":116.66750572106291},{"$f":"+Distribution!M357+Transmission!M357+Generation!M357+Retail!M357+Misc!M357","v":11645.544681594947},{"$f":"+Distribution!N357+Transmission!N357+Generation!N357+Retail!N357+Misc!N357","v":452.52485240053062},{"$f":"+Distribution!O357+Transmission!O357+Generation!O357+Retail!O357+Misc!O357","v":14.410996522193411},{"$f":"+Distribution!P357+Transmission!P357+Generation!P357+Retail!P357+Misc!P357","v":25.730404008148096},{"$f":"+Distribution!Q357+Transmission!Q357+Generation!Q357+Retail!Q357+Misc!Q357","v":4344.4844685000826},{"$f":"+Distribution!R357+Transmission!R357+Generation!R357+Retail!R357+Misc!R357","v":1224.6734363987227},{"$f":"+Distribution!S357+Transmission!S357+Generation!S357+Retail!S357+Misc!S357","v":1170.587913722017},{"$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":847319.76917305402},{"$f":"+Distribution!I358+Transmission!I358+Generation!I358+Retail!I358+Misc!I358","v":281902.19512574706},{"$f":"+Distribution!J358+Transmission!J358+Generation!J358+Retail!J358+Misc!J358","v":230831.46743404638},{"$f":"+Distribution!K358+Transmission!K358+Generation!K358+Retail!K358+Misc!K358","v":76831.506872022495},{"$f":"+Distribution!L358+Transmission!L358+Generation!L358+Retail!L358+Misc!L358","v":1583.1629954934306},{"$f":"+Distribution!M358+Transmission!M358+Generation!M358+Retail!M358+Misc!M358","v":158028.53835194235},{"$f":"+Distribution!N358+Transmission!N358+Generation!N358+Retail!N358+Misc!N358","v":6140.7038440893439},{"$f":"+Distribution!O358+Transmission!O358+Generation!O358+Retail!O358+Misc!O358","v":195.55536291886426},{"$f":"+Distribution!P358+Transmission!P358+Generation!P358+Retail!P358+Misc!P358","v":349.1582616173273},{"$f":"+Distribution!Q358+Transmission!Q358+Generation!Q358+Retail!Q358+Misc!Q358","v":58954.093537147855},{"$f":"+Distribution!R358+Transmission!R358+Generation!R358+Retail!R358+Misc!R358","v":16618.660475229462},{"$f":"+Distribution!S358+Transmission!S358+Generation!S358+Retail!S358+Misc!S358","v":15884.726912799468},{"$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":1035578.1509331765},{"$f":"+Distribution!I359+Transmission!I359+Generation!I359+Retail!I359+Misc!I359","v":344535.51609829301},{"$f":"+Distribution!J359+Transmission!J359+Generation!J359+Retail!J359+Misc!J359","v":282117.84136210789},{"$f":"+Distribution!K359+Transmission!K359+Generation!K359+Retail!K359+Misc!K359","v":93902.010450659727},{"$f":"+Distribution!L359+Transmission!L359+Generation!L359+Retail!L359+Misc!L359","v":1934.9117855458314},{"$f":"+Distribution!M359+Transmission!M359+Generation!M359+Retail!M359+Misc!M359","v":193139.48227703094},{"$f":"+Distribution!N359+Transmission!N359+Generation!N359+Retail!N359+Misc!N359","v":7505.0517687042338},{"$f":"+Distribution!O359+Transmission!O359+Generation!O359+Retail!O359+Misc!O359","v":239.00405549870172},{"$f":"+Distribution!P359+Transmission!P359+Generation!P359+Retail!P359+Misc!P359","v":426.73460493150134},{"$f":"+Distribution!Q359+Transmission!Q359+Generation!Q359+Retail!Q359+Misc!Q359","v":72052.574950215901},{"$f":"+Distribution!R359+Transmission!R359+Generation!R359+Retail!R359+Misc!R359","v":20311.011629907443},{"$f":"+Distribution!S359+Transmission!S359+Generation!S359+Retail!S359+Misc!S359","v":19414.01195028139},{"$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,{"$f":"+Distribution!H361+Transmission!H361+Generation!H361+Retail!H361+Misc!H361","v":151432122.42574957},{"$f":"+Distribution!I361+Transmission!I361+Generation!I361+Retail!I361+Misc!I361","v":43629042.725109667},{"$f":"+Distribution!J361+Transmission!J361+Generation!J361+Retail!J361+Misc!J361","v":41407898.43909201},{"$f":"+Distribution!K361+Transmission!K361+Generation!K361+Retail!K361+Misc!K361","v":14587586.314457031},{"$f":"+Distribution!L361+Transmission!L361+Generation!L361+Retail!L361+Misc!L361","v":534365.34279744816},{"$f":"+Distribution!M361+Transmission!M361+Generation!M361+Retail!M361+Misc!M361","v":32287768.137037911},{"$f":"+Distribution!N361+Transmission!N361+Generation!N361+Retail!N361+Misc!N361","v":1263327.594583736},{"$f":"+Distribution!O361+Transmission!O361+Generation!O361+Retail!O361+Misc!O361","v":40979.027437785873},{"$f":"+Distribution!P361+Transmission!P361+Generation!P361+Retail!P361+Misc!P361","v":110354.06053801706},{"$f":"+Distribution!Q361+Transmission!Q361+Generation!Q361+Retail!Q361+Misc!Q361","v":9658443.911378406},{"$f":"+Distribution!R361+Transmission!R361+Generation!R361+Retail!R361+Misc!R361","v":3409368.3500443911},{"$f":"+Distribution!S361+Transmission!S361+Generation!S361+Retail!S361+Misc!S361","v":4502988.5232731383},{"$f":"ROUND(SUM(I361:S361)-H361,0)","v":0}]
[{"$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":240206235.69017452},{"$f":"+Distribution!I368+Transmission!I368+Generation!I368+Retail!I368+Misc!I368","v":79916305.021466956},{"$f":"+Distribution!J368+Transmission!J368+Generation!J368+Retail!J368+Misc!J368","v":65438291.290294476},{"$f":"+Distribution!K368+Transmission!K368+Generation!K368+Retail!K368+Misc!K368","v":21780923.471364234},{"$f":"+Distribution!L368+Transmission!L368+Generation!L368+Retail!L368+Misc!L368","v":448810.04488140211},{"$f":"+Distribution!M368+Transmission!M368+Generation!M368+Retail!M368+Misc!M368","v":44799427.217645533},{"$f":"+Distribution!N368+Transmission!N368+Generation!N368+Retail!N368+Misc!N368","v":1740824.9028775215},{"$f":"+Distribution!O368+Transmission!O368+Generation!O368+Retail!O368+Misc!O368","v":55437.88697578774},{"$f":"+Distribution!P368+Transmission!P368+Generation!P368+Retail!P368+Misc!P368","v":98982.691935863448},{"$f":"+Distribution!Q368+Transmission!Q368+Generation!Q368+Retail!Q368+Misc!Q368","v":16712864.968210725},{"$f":"+Distribution!R368+Transmission!R368+Generation!R368+Retail!R368+Misc!R368","v":4711215.3170507001},{"$f":"+Distribution!S368+Transmission!S368+Generation!S368+Retail!S368+Misc!S368","v":4503152.8774713129},{"$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":11580272.919576995},{"$f":"+Distribution!I369+Transmission!I369+Generation!I369+Retail!I369+Misc!I369","v":3236471.6455396824},{"$f":"+Distribution!J369+Transmission!J369+Generation!J369+Retail!J369+Misc!J369","v":3168810.5232477072},{"$f":"+Distribution!K369+Transmission!K369+Generation!K369+Retail!K369+Misc!K369","v":1128209.2421440838},{"$f":"+Distribution!L369+Transmission!L369+Generation!L369+Retail!L369+Misc!L369","v":44584.263595491444},{"$f":"+Distribution!M369+Transmission!M369+Generation!M369+Retail!M369+Misc!M369","v":2528957.4371284423},{"$f":"+Distribution!N369+Transmission!N369+Generation!N369+Retail!N369+Misc!N369","v":99063.229688712265},{"$f":"+Distribution!O369+Transmission!O369+Generation!O369+Retail!O369+Misc!O369","v":3222.9584538003596},{"$f":"+Distribution!P369+Transmission!P369+Generation!P369+Retail!P369+Misc!P369","v":9148.5430539520312},{"$f":"+Distribution!Q369+Transmission!Q369+Generation!Q369+Retail!Q369+Misc!Q369","v":725608.92158348835},{"$f":"+Distribution!R369+Transmission!R369+Generation!R369+Retail!R369+Misc!R369","v":267220.71070298285},{"$f":"+Distribution!S369+Transmission!S369+Generation!S369+Retail!S369+Misc!S369","v":368975.44443865254},{"$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":251786508.60975152},{"$f":"+Distribution!I371+Transmission!I371+Generation!I371+Retail!I371+Misc!I371","v":83152776.667006642},{"$f":"+Distribution!J371+Transmission!J371+Generation!J371+Retail!J371+Misc!J371","v":68607101.813542187},{"$f":"+Distribution!K371+Transmission!K371+Generation!K371+Retail!K371+Misc!K371","v":22909132.713508319},{"$f":"+Distribution!L371+Transmission!L371+Generation!L371+Retail!L371+Misc!L371","v":493394.30847689358},{"$f":"+Distribution!M371+Transmission!M371+Generation!M371+Retail!M371+Misc!M371","v":47328384.654773973},{"$f":"+Distribution!N371+Transmission!N371+Generation!N371+Retail!N371+Misc!N371","v":1839888.1325662336},{"$f":"+Distribution!O371+Transmission!O371+Generation!O371+Retail!O371+Misc!O371","v":58660.845429588102},{"$f":"+Distribution!P371+Transmission!P371+Generation!P371+Retail!P371+Misc!P371","v":108131.23498981548},{"$f":"+Distribution!Q371+Transmission!Q371+Generation!Q371+Retail!Q371+Misc!Q371","v":17438473.889794212},{"$f":"+Distribution!R371+Transmission!R371+Generation!R371+Retail!R371+Misc!R371","v":4978436.0277536828},{"$f":"+Distribution!S371+Transmission!S371+Generation!S371+Retail!S371+Misc!S371","v":4872128.321909965},{"$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":648576.4061384917},{"$f":"+Distribution!I374+Transmission!I374+Generation!I374+Retail!I374+Misc!I374","v":215780.53439688738},{"$f":"+Distribution!J374+Transmission!J374+Generation!J374+Retail!J374+Misc!J374","v":176688.71778851579},{"$f":"+Distribution!K374+Transmission!K374+Generation!K374+Retail!K374+Misc!K374","v":58810.267880205472},{"$f":"+Distribution!L374+Transmission!L374+Generation!L374+Retail!L374+Misc!L374","v":1211.8236860573795},{"$f":"+Distribution!M374+Transmission!M374+Generation!M374+Retail!M374+Misc!M374","v":120962.10332924334},{"$f":"+Distribution!N374+Transmission!N374+Generation!N374+Retail!N374+Misc!N374","v":4700.3690640279037},{"$f":"+Distribution!O374+Transmission!O374+Generation!O374+Retail!O374+Misc!O374","v":149.68681139920571},{"$f":"+Distribution!P374+Transmission!P374+Generation!P374+Retail!P374+Misc!P374","v":267.2613324180316},{"$f":"+Distribution!Q374+Transmission!Q374+Generation!Q374+Retail!Q374+Misc!Q374","v":45126.09702331468},{"$f":"+Distribution!R374+Transmission!R374+Generation!R374+Retail!R374+Misc!R374","v":12720.665182141833},{"$f":"+Distribution!S374+Transmission!S374+Generation!S374+Retail!S374+Misc!S374","v":12158.879644280687},{"$f":"ROUND(SUM(I374:S374)-H374,0)","v":0}]
[{"$f":"ROW()","v":375}]
[{"$f":"ROW()","v":376},null,"557","Other Expenses",null,"F10",null,{"$f":"+Distribution!H376+Transmission!H376+Generation!H376+Retail!H376+Misc!H376","v":24193675.736533999},{"$f":"+Distribution!I376+Transmission!I376+Generation!I376+Retail!I376+Misc!I376","v":8049204.7352391137},{"$f":"+Distribution!J376+Transmission!J376+Generation!J376+Retail!J376+Misc!J376","v":6590972.9432348832},{"$f":"+Distribution!K376+Transmission!K376+Generation!K376+Retail!K376+Misc!K376","v":2193784.0131183728},{"$f":"+Distribution!L376+Transmission!L376+Generation!L376+Retail!L376+Misc!L376","v":45204.341435854192},{"$f":"+Distribution!M376+Transmission!M376+Generation!M376+Retail!M376+Misc!M376","v":4512217.6456908127},{"$f":"+Distribution!N376+Transmission!N376+Generation!N376+Retail!N376+Misc!N376","v":175336.63559269879},{"$f":"+Distribution!O376+Transmission!O376+Generation!O376+Retail!O376+Misc!O376","v":5583.7279043030803},{"$f":"+Distribution!P376+Transmission!P376+Generation!P376+Retail!P376+Misc!P376","v":9969.5794546913803},{"$f":"+Distribution!Q376+Transmission!Q376+Generation!Q376+Retail!Q376+Misc!Q376","v":1683326.9732052521},{"$f":"+Distribution!R376+Transmission!R376+Generation!R376+Retail!R376+Misc!R376","v":474515.64018818346},{"$f":"+Distribution!S376+Transmission!S376+Generation!S376+Retail!S376+Misc!S376","v":453559.50146983389},{"$f":"ROUND(SUM(I376:S376)-H376,0)","v":0}]
[{"$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,{"$f":"+Distribution!H378+Transmission!H378+Generation!H378+Retail!H378+Misc!H378","v":24193675.736533999},{"$f":"+Distribution!I378+Transmission!I378+Generation!I378+Retail!I378+Misc!I378","v":8049204.7352391137},{"$f":"+Distribution!J378+Transmission!J378+Generation!J378+Retail!J378+Misc!J378","v":6590972.9432348832},{"$f":"+Distribution!K378+Transmission!K378+Generation!K378+Retail!K378+Misc!K378","v":2193784.0131183728},{"$f":"+Distribution!L378+Transmission!L378+Generation!L378+Retail!L378+Misc!L378","v":45204.341435854192},{"$f":"+Distribution!M378+Transmission!M378+Generation!M378+Retail!M378+Misc!M378","v":4512217.6456908127},{"$f":"+Distribution!N378+Transmission!N378+Generation!N378+Retail!N378+Misc!N378","v":175336.63559269879},{"$f":"+Distribution!O378+Transmission!O378+Generation!O378+Retail!O378+Misc!O378","v":5583.7279043030803},{"$f":"+Distribution!P378+Transmission!P378+Generation!P378+Retail!P378+Misc!P378","v":9969.5794546913803},{"$f":"+Distribution!Q378+Transmission!Q378+Generation!Q378+Retail!Q378+Misc!Q378","v":1683326.9732052521},{"$f":"+Distribution!R378+Transmission!R378+Generation!R378+Retail!R378+Misc!R378","v":474515.64018818346},{"$f":"+Distribution!S378+Transmission!S378+Generation!S378+Retail!S378+Misc!S378","v":453559.50146983389},{"$f":"ROUND(SUM(I378:S378)-H378,0)","v":0}]
[{"$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,{"$f":"+Distribution!H388+Transmission!H388+Generation!H388+Retail!H388+Misc!H388","v":276628760.752424},{"$f":"+Distribution!I388+Transmission!I388+Generation!I388+Retail!I388+Misc!I388","v":91417761.936642647},{"$f":"+Distribution!J388+Transmission!J388+Generation!J388+Retail!J388+Misc!J388","v":75374763.474565595},{"$f":"+Distribution!K388+Transmission!K388+Generation!K388+Retail!K388+Misc!K388","v":25161726.994506896},{"$f":"+Distribution!L388+Transmission!L388+Generation!L388+Retail!L388+Misc!L388","v":539810.47359880514},{"$f":"+Distribution!M388+Transmission!M388+Generation!M388+Retail!M388+Misc!M388","v":51961564.403794028},{"$f":"+Distribution!N388+Transmission!N388+Generation!N388+Retail!N388+Misc!N388","v":2019925.1372229604},{"$f":"+Distribution!O388+Transmission!O388+Generation!O388+Retail!O388+Misc!O388","v":64394.260145290384},{"$f":"+Distribution!P388+Transmission!P388+Generation!P388+Retail!P388+Misc!P388","v":118368.07577692489},{"$f":"+Distribution!Q388+Transmission!Q388+Generation!Q388+Retail!Q388+Misc!Q388","v":19166926.960022781},{"$f":"+Distribution!R388+Transmission!R388+Generation!R388+Retail!R388+Misc!R388","v":5465672.333124008},{"$f":"+Distribution!S388+Transmission!S388+Generation!S388+Retail!S388+Misc!S388","v":5337846.7030240791},{"$f":"ROUND(SUM(I388:S388)-H388,0)","v":0}]
[{"$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":943304133.13540363},{"$f":"+Distribution!I390+Transmission!I390+Generation!I390+Retail!I390+Misc!I390","v":287501456.73426092},{"$f":"+Distribution!J390+Transmission!J390+Generation!J390+Retail!J390+Misc!J390","v":257580417.01151937},{"$f":"+Distribution!K390+Transmission!K390+Generation!K390+Retail!K390+Misc!K390","v":88874812.887496069},{"$f":"+Distribution!L390+Transmission!L390+Generation!L390+Retail!L390+Misc!L390","v":2743091.7463055486},{"$f":"+Distribution!M390+Transmission!M390+Generation!M390+Retail!M390+Misc!M390","v":191706328.52918836},{"$f":"+Distribution!N390+Transmission!N390+Generation!N390+Retail!N390+Misc!N390","v":7483227.6098441957},{"$f":"+Distribution!O390+Transmission!O390+Generation!O390+Retail!O390+Misc!O390","v":241224.02493191671},{"$f":"+Distribution!P390+Transmission!P390+Generation!P390+Retail!P390+Misc!P390","v":575733.55233259744},{"$f":"+Distribution!Q390+Transmission!Q390+Generation!Q390+Retail!Q390+Misc!Q390","v":62208984.097004414},{"$f":"+Distribution!R390+Transmission!R390+Generation!R390+Retail!R390+Misc!R390","v":20214545.275050014},{"$f":"+Distribution!S390+Transmission!S390+Generation!S390+Retail!S390+Misc!S390","v":24174311.667470165},{"$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":2625302.7960058548},{"$f":"+Distribution!I399+Transmission!I399+Generation!I399+Retail!I399+Misc!I399","v":869572.78777016944},{"$f":"+Distribution!J399+Transmission!J399+Generation!J399+Retail!J399+Misc!J399","v":712036.89120677544},{"$f":"+Distribution!K399+Transmission!K399+Generation!K399+Retail!K399+Misc!K399","v":236999.17480062749},{"$f":"+Distribution!L399+Transmission!L399+Generation!L399+Retail!L399+Misc!L399","v":4883.5216017800285},{"$f":"+Distribution!M399+Transmission!M399+Generation!M399+Retail!M399+Misc!M399","v":498682.32883875049},{"$f":"+Distribution!N399+Transmission!N399+Generation!N399+Retail!N399+Misc!N399","v":18941.991417249756},{"$f":"+Distribution!O399+Transmission!O399+Generation!O399+Retail!O399+Misc!O399","v":603.22205728447977},{"$f":"+Distribution!P399+Transmission!P399+Generation!P399+Retail!P399+Misc!P399","v":1077.0349723319162},{"$f":"+Distribution!Q399+Transmission!Q399+Generation!Q399+Retail!Q399+Misc!Q399","v":181853.40999098445},{"$f":"+Distribution!R399+Transmission!R399+Generation!R399+Retail!R399+Misc!R399","v":51653.431201764986},{"$f":"+Distribution!S399+Transmission!S399+Generation!S399+Retail!S399+Misc!S399","v":48999.002148136475},{"$f":"ROUND(SUM(I399:S399)-H399,0)","v":0}]
[{"$f":"ROW()","v":400}]
[{"$f":"ROW()","v":401},null,"561","Load Dispatching",null,"F106",null,{"$f":"+Distribution!H401+Transmission!H401+Generation!H401+Retail!H401+Misc!H401","v":3832995.5611354965},{"$f":"+Distribution!I401+Transmission!I401+Generation!I401+Retail!I401+Misc!I401","v":1269593.9838552037},{"$f":"+Distribution!J401+Transmission!J401+Generation!J401+Retail!J401+Misc!J401","v":1039588.3657734855},{"$f":"+Distribution!K401+Transmission!K401+Generation!K401+Retail!K401+Misc!K401","v":346023.62302194221},{"$f":"+Distribution!L401+Transmission!L401+Generation!L401+Retail!L401+Misc!L401","v":7130.0410188152682},{"$f":"+Distribution!M401+Transmission!M401+Generation!M401+Retail!M401+Misc!M401","v":728086.35855784907},{"$f":"+Distribution!N401+Transmission!N401+Generation!N401+Retail!N401+Misc!N401","v":27655.693328726058},{"$f":"+Distribution!O401+Transmission!O401+Generation!O401+Retail!O401+Misc!O401","v":880.71649162456333},{"$f":"+Distribution!P401+Transmission!P401+Generation!P401+Retail!P401+Misc!P401","v":1572.4929994424615},{"$f":"+Distribution!Q401+Transmission!Q401+Generation!Q401+Retail!Q401+Misc!Q401","v":265509.68304809683},{"$f":"+Distribution!R401+Transmission!R401+Generation!R401+Retail!R401+Misc!R401","v":75415.061765447259},{"$f":"+Distribution!S401+Transmission!S401+Generation!S401+Retail!S401+Misc!S401","v":71539.54127486363},{"$f":"ROUND(SUM(I401:S401)-H401,0)","v":0}]
[{"$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":1360964.2007741965},{"$f":"+Distribution!I403+Transmission!I403+Generation!I403+Retail!I403+Misc!I403","v":450788.92839452083},{"$f":"+Distribution!J403+Transmission!J403+Generation!J403+Retail!J403+Misc!J403","v":369121.88568773825},{"$f":"+Distribution!K403+Transmission!K403+Generation!K403+Retail!K403+Misc!K403","v":122861.02502439142},{"$f":"+Distribution!L403+Transmission!L403+Generation!L403+Retail!L403+Misc!L403","v":2531.6310498894763},{"$f":"+Distribution!M403+Transmission!M403+Generation!M403+Retail!M403+Misc!M403","v":258518.2928768463},{"$f":"+Distribution!N403+Transmission!N403+Generation!N403+Retail!N403+Misc!N403","v":9819.5805258996552},{"$f":"+Distribution!O403+Transmission!O403+Generation!O403+Retail!O403+Misc!O403","v":312.71197605493569},{"$f":"+Distribution!P403+Transmission!P403+Generation!P403+Retail!P403+Misc!P403","v":558.33789632024457},{"$f":"+Distribution!Q403+Transmission!Q403+Generation!Q403+Retail!Q403+Misc!Q403","v":94273.308649571292},{"$f":"+Distribution!R403+Transmission!R403+Generation!R403+Retail!R403+Misc!R403","v":26777.281012958723},{"$f":"+Distribution!S403+Transmission!S403+Generation!S403+Retail!S403+Misc!S403","v":25401.217680005462},{"$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,{"$f":"+Distribution!H405+Transmission!H405+Generation!H405+Retail!H405+Misc!H405","v":116826.94009210946},{"$f":"+Distribution!I405+Transmission!I405+Generation!I405+Retail!I405+Misc!I405","v":38696.308912294946},{"$f":"+Distribution!J405+Transmission!J405+Generation!J405+Retail!J405+Misc!J405","v":31685.903568511763},{"$f":"+Distribution!K405+Transmission!K405+Generation!K405+Retail!K405+Misc!K405","v":10546.550454460621},{"$f":"+Distribution!L405+Transmission!L405+Generation!L405+Retail!L405+Misc!L405","v":217.31850759374478},{"$f":"+Distribution!M405+Transmission!M405+Generation!M405+Retail!M405+Misc!M405","v":22191.547064542265},{"$f":"+Distribution!N405+Transmission!N405+Generation!N405+Retail!N405+Misc!N405","v":842.92558553438334},{"$f":"+Distribution!O405+Transmission!O405+Generation!O405+Retail!O405+Misc!O405","v":26.843603433413545},{"$f":"+Distribution!P405+Transmission!P405+Generation!P405+Retail!P405+Misc!P405","v":47.928452436481138},{"$f":"+Distribution!Q405+Transmission!Q405+Generation!Q405+Retail!Q405+Misc!Q405","v":8092.5436360656586},{"$f":"+Distribution!R405+Transmission!R405+Generation!R405+Retail!R405+Misc!R405","v":2298.596688253037},{"$f":"+Distribution!S405+Transmission!S405+Generation!S405+Retail!S405+Misc!S405","v":2180.4736189831551},{"$f":"ROUND(SUM(I405:S405)-H405,0)","v":0}]
[{"$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,{"$f":"+Distribution!H409+Transmission!H409+Generation!H409+Retail!H409+Misc!H409","v":59361874.608875461},{"$f":"+Distribution!I409+Transmission!I409+Generation!I409+Retail!I409+Misc!I409","v":19749619.173117142},{"$f":"+Distribution!J409+Transmission!J409+Generation!J409+Retail!J409+Misc!J409","v":16171685.264673678},{"$f":"+Distribution!K409+Transmission!K409+Generation!K409+Retail!K409+Misc!K409","v":5382693.1022737129},{"$f":"+Distribution!L409+Transmission!L409+Generation!L409+Retail!L409+Misc!L409","v":110913.8800285664},{"$f":"+Distribution!M409+Transmission!M409+Generation!M409+Retail!M409+Misc!M409","v":11071227.911308119},{"$f":"+Distribution!N409+Transmission!N409+Generation!N409+Retail!N409+Misc!N409","v":430207.93903915386},{"$f":"+Distribution!O409+Transmission!O409+Generation!O409+Retail!O409+Misc!O409","v":13700.297520512428},{"$f":"+Distribution!P409+Transmission!P409+Generation!P409+Retail!P409+Misc!P409","v":24461.47216063309},{"$f":"+Distribution!Q409+Transmission!Q409+Generation!Q409+Retail!Q409+Misc!Q409","v":4130229.9740363229},{"$f":"+Distribution!R409+Transmission!R409+Generation!R409+Retail!R409+Misc!R409","v":1164276.906062088},{"$f":"+Distribution!S409+Transmission!S409+Generation!S409+Retail!S409+Misc!S409","v":1112858.6886555301},{"$f":"ROUND(SUM(I409:S409)-H409,0)","v":0}]
[{"$f":"ROW()","v":410},null,null,"Energy",null,"F30",null,{"$f":"+Distribution!H410+Transmission!H410+Generation!H410+Retail!H410+Misc!H410","v":3423789.4493198558},{"$f":"+Distribution!I410+Transmission!I410+Generation!I410+Retail!I410+Misc!I410","v":956885.69258922117},{"$f":"+Distribution!J410+Transmission!J410+Generation!J410+Retail!J410+Misc!J410","v":936881.20407317101},{"$f":"+Distribution!K410+Transmission!K410+Generation!K410+Retail!K410+Misc!K410","v":333563.0279790645},{"$f":"+Distribution!L410+Transmission!L410+Generation!L410+Retail!L410+Misc!L410","v":13181.652312000506},{"$f":"+Distribution!M410+Transmission!M410+Generation!M410+Retail!M410+Misc!M410","v":747704.12158262206},{"$f":"+Distribution!N410+Transmission!N410+Generation!N410+Retail!N410+Misc!N410","v":29288.74327740385},{"$f":"+Distribution!O410+Transmission!O410+Generation!O410+Retail!O410+Misc!O410","v":952.89042204378234},{"$f":"+Distribution!P410+Transmission!P410+Generation!P410+Retail!P410+Misc!P410","v":2704.8313457118052},{"$f":"+Distribution!Q410+Transmission!Q410+Generation!Q410+Retail!Q410+Misc!Q410","v":214531.40071077476},{"$f":"+Distribution!R410+Transmission!R410+Generation!R410+Retail!R410+Misc!R410","v":79005.689788012867},{"$f":"+Distribution!S410+Transmission!S410+Generation!S410+Retail!S410+Misc!S410","v":109090.19523982937},{"$f":"ROUND(SUM(I410:S410)-H410,0)","v":0}]
[{"$f":"ROW()","v":411},null,null,null,null,null,null,{"$f":"+Distribution!H411+Transmission!H411+Generation!H411+Retail!H411+Misc!H411","v":62785664.058195315},{"$f":"+Distribution!I411+Transmission!I411+Generation!I411+Retail!I411+Misc!I411","v":20706504.865706362},{"$f":"+Distribution!J411+Transmission!J411+Generation!J411+Retail!J411+Misc!J411","v":17108566.468746848},{"$f":"+Distribution!K411+Transmission!K411+Generation!K411+Retail!K411+Misc!K411","v":5716256.1302527776},{"$f":"+Distribution!L411+Transmission!L411+Generation!L411+Retail!L411+Misc!L411","v":124095.5323405669},{"$f":"+Distribution!M411+Transmission!M411+Generation!M411+Retail!M411+Misc!M411","v":11818932.032890741},{"$f":"+Distribution!N411+Transmission!N411+Generation!N411+Retail!N411+Misc!N411","v":459496.68231655774},{"$f":"+Distribution!O411+Transmission!O411+Generation!O411+Retail!O411+Misc!O411","v":14653.187942556209},{"$f":"+Distribution!P411+Transmission!P411+Generation!P411+Retail!P411+Misc!P411","v":27166.303506344895},{"$f":"+Distribution!Q411+Transmission!Q411+Generation!Q411+Retail!Q411+Misc!Q411","v":4344761.3747470975},{"$f":"+Distribution!R411+Transmission!R411+Generation!R411+Retail!R411+Misc!R411","v":1243282.5958501007},{"$f":"+Distribution!S411+Transmission!S411+Generation!S411+Retail!S411+Misc!S411","v":1221948.8838953595},{"$f":"ROUND(SUM(I411:S411)-H411,0)","v":0}]
[{"$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":1132919.0087236459},{"$f":"+Distribution!I413+Transmission!I413+Generation!I413+Retail!I413+Misc!I413","v":375254.06297226244},{"$f":"+Distribution!J413+Transmission!J413+Generation!J413+Retail!J413+Misc!J413","v":307271.27178927045},{"$f":"+Distribution!K413+Transmission!K413+Generation!K413+Retail!K413+Misc!K413","v":102274.24836173076},{"$f":"+Distribution!L413+Transmission!L413+Generation!L413+Retail!L413+Misc!L413","v":2107.4271739574237},{"$f":"+Distribution!M413+Transmission!M413+Generation!M413+Retail!M413+Misc!M413","v":215200.58201116411},{"$f":"+Distribution!N413+Transmission!N413+Generation!N413+Retail!N413+Misc!N413","v":8174.1969620918899},{"$f":"+Distribution!O413+Transmission!O413+Generation!O413+Retail!O413+Misc!O413","v":260.31349077854986},{"$f":"+Distribution!P413+Transmission!P413+Generation!P413+Retail!P413+Misc!P413","v":464.7819653684827},{"$f":"+Distribution!Q413+Transmission!Q413+Generation!Q413+Retail!Q413+Misc!Q413","v":78476.732395763393},{"$f":"+Distribution!R413+Transmission!R413+Generation!R413+Retail!R413+Misc!R413","v":22290.43985452264},{"$f":"+Distribution!S413+Transmission!S413+Generation!S413+Retail!S413+Misc!S413","v":21144.951746735871},{"$f":"ROUND(SUM(I413:S413)-H413,0)","v":0}]
[{"$f":"ROW()","v":414}]
[{"$f":"ROW()","v":415},null,"567","Rents - Transmission",null,"F106",null,{"$f":"+Distribution!H415+Transmission!H415+Generation!H415+Retail!H415+Misc!H415","v":909420.1652873538},{"$f":"+Distribution!I415+Transmission!I415+Generation!I415+Retail!I415+Misc!I415","v":301225.07376538398},{"$f":"+Distribution!J415+Transmission!J415+Generation!J415+Retail!J415+Misc!J415","v":246653.72248760413},{"$f":"+Distribution!K415+Transmission!K415+Generation!K415+Retail!K415+Misc!K415","v":82097.893259422868},{"$f":"+Distribution!L415+Transmission!L415+Generation!L415+Retail!L415+Misc!L415","v":1691.6803002807801},{"$f":"+Distribution!M415+Transmission!M415+Generation!M415+Retail!M415+Misc!M415","v":172746.46056386083},{"$f":"+Distribution!N415+Transmission!N415+Generation!N415+Retail!N415+Misc!N415","v":6561.6160512055822},{"$f":"+Distribution!O415+Transmission!O415+Generation!O415+Retail!O415+Misc!O415","v":208.95963081867902},{"$f":"+Distribution!P415+Transmission!P415+Generation!P415+Retail!P415+Misc!P415","v":373.09118172903032},{"$f":"+Distribution!Q415+Transmission!Q415+Generation!Q415+Retail!Q415+Misc!Q415","v":62995.079433763407},{"$f":"+Distribution!R415+Transmission!R415+Generation!R415+Retail!R415+Misc!R415","v":17893.04914184966},{"$f":"+Distribution!S415+Transmission!S415+Generation!S415+Retail!S415+Misc!S415","v":16973.539471434859},{"$f":"ROUND(SUM(I415:S415)-H415,0)","v":0}]
[{"$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":965779.04056238371},{"$f":"+Distribution!I417+Transmission!I417+Generation!I417+Retail!I417+Misc!I417","v":319892.68969260587},{"$f":"+Distribution!J417+Transmission!J417+Generation!J417+Retail!J417+Misc!J417","v":261939.4253039787},{"$f":"+Distribution!K417+Transmission!K417+Generation!K417+Retail!K417+Misc!K417","v":87185.68997117551},{"$f":"+Distribution!L417+Transmission!L417+Generation!L417+Retail!L417+Misc!L417","v":1796.5176490530323},{"$f":"+Distribution!M417+Transmission!M417+Generation!M417+Retail!M417+Misc!M417","v":183451.95907460173},{"$f":"+Distribution!N417+Transmission!N417+Generation!N417+Retail!N417+Misc!N417","v":6968.2546048115273},{"$f":"+Distribution!O417+Transmission!O417+Generation!O417+Retail!O417+Misc!O417","v":221.90934341616148},{"$f":"+Distribution!P417+Transmission!P417+Generation!P417+Retail!P417+Misc!P417","v":396.21250692049},{"$f":"+Distribution!Q417+Transmission!Q417+Generation!Q417+Retail!Q417+Misc!Q417","v":66899.030500898865},{"$f":"+Distribution!R417+Transmission!R417+Generation!R417+Retail!R417+Misc!R417","v":19001.922865313714},{"$f":"+Distribution!S417+Transmission!S417+Generation!S417+Retail!S417+Misc!S417","v":18025.429049608145},{"$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,{"$f":"+Distribution!H419+Transmission!H419+Generation!H419+Retail!H419+Misc!H419","v":1883644.2045527736},{"$f":"+Distribution!I419+Transmission!I419+Generation!I419+Retail!I419+Misc!I419","v":623914.98024992982},{"$f":"+Distribution!J419+Transmission!J419+Generation!J419+Retail!J419+Misc!J419","v":510883.60763183574},{"$f":"+Distribution!K419+Transmission!K419+Generation!K419+Retail!K419+Misc!K419","v":170045.95537557799},{"$f":"+Distribution!L419+Transmission!L419+Generation!L419+Retail!L419+Misc!L419","v":3503.9071214933156},{"$f":"+Distribution!M419+Transmission!M419+Generation!M419+Retail!M419+Misc!M419","v":357802.56664454407},{"$f":"+Distribution!N419+Transmission!N419+Generation!N419+Retail!N419+Misc!N419","v":13590.802710481443},{"$f":"+Distribution!O419+Transmission!O419+Generation!O419+Retail!O419+Misc!O419","v":432.80940163969473},{"$f":"+Distribution!P419+Transmission!P419+Generation!P419+Retail!P419+Misc!P419","v":772.76826384378194},{"$f":"+Distribution!Q419+Transmission!Q419+Generation!Q419+Retail!Q419+Misc!Q419","v":130479.09076576986},{"$f":"+Distribution!R419+Transmission!R419+Generation!R419+Retail!R419+Misc!R419","v":37061.129282495545},{"$f":"+Distribution!S419+Transmission!S419+Generation!S419+Retail!S419+Misc!S419","v":35156.587105162376},{"$f":"ROUND(SUM(I419:S419)-H419,0)","v":0}]
[{"$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":5085624.6780426092},{"$f":"+Distribution!I421+Transmission!I421+Generation!I421+Retail!I421+Misc!I421","v":1684499.3406346943},{"$f":"+Distribution!J421+Transmission!J421+Generation!J421+Retail!J421+Misc!J421","v":1379327.5164705392},{"$f":"+Distribution!K421+Transmission!K421+Generation!K421+Retail!K421+Misc!K421","v":459104.69979902357},{"$f":"+Distribution!L421+Transmission!L421+Generation!L421+Retail!L421+Misc!L421","v":9460.149896443143},{"$f":"+Distribution!M421+Transmission!M421+Generation!M421+Retail!M421+Misc!M421","v":966026.15207074687},{"$f":"+Distribution!N421+Transmission!N421+Generation!N421+Retail!N421+Misc!N421","v":36693.618408282768},{"$f":"+Distribution!O421+Transmission!O421+Generation!O421+Retail!O421+Misc!O421","v":1168.5360582150315},{"$f":"+Distribution!P421+Transmission!P421+Generation!P421+Retail!P421+Misc!P421","v":2086.3862418992053},{"$f":"+Distribution!Q421+Transmission!Q421+Generation!Q421+Retail!Q421+Misc!Q421","v":352278.67468979314},{"$f":"+Distribution!R421+Transmission!R421+Generation!R421+Retail!R421+Misc!R421","v":100060.82529791594},{"$f":"+Distribution!S421+Transmission!S421+Generation!S421+Retail!S421+Misc!S421","v":94918.778475056301},{"$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,{"$f":"+Distribution!H423+Transmission!H423+Generation!H423+Retail!H423+Misc!H423","v":8404454.8631162625},{"$f":"+Distribution!I423+Transmission!I423+Generation!I423+Retail!I423+Misc!I423","v":2783787.5524786767},{"$f":"+Distribution!J423+Transmission!J423+Generation!J423+Retail!J423+Misc!J423","v":2279463.5049813977},{"$f":"+Distribution!K423+Transmission!K423+Generation!K423+Retail!K423+Misc!K423","v":758712.05037303921},{"$f":"+Distribution!L423+Transmission!L423+Generation!L423+Retail!L423+Misc!L423","v":15633.753537937399},{"$f":"+Distribution!M423+Transmission!M423+Generation!M423+Retail!M423+Misc!M423","v":1596445.6100589293},{"$f":"+Distribution!N423+Transmission!N423+Generation!N423+Retail!N423+Misc!N423","v":60639.52399167604},{"$f":"+Distribution!O423+Transmission!O423+Generation!O423+Retail!O423+Misc!O423","v":1931.1115504835034},{"$f":"+Distribution!P423+Transmission!P423+Generation!P423+Retail!P423+Misc!P423","v":3447.9420144346182},{"$f":"+Distribution!Q423+Transmission!Q423+Generation!Q423+Retail!Q423+Misc!Q423","v":582172.37961970933},{"$f":"+Distribution!R423+Transmission!R423+Generation!R423+Retail!R423+Misc!R423","v":165359.5660358817},{"$f":"+Distribution!S423+Transmission!S423+Generation!S423+Retail!S423+Misc!S423","v":156861.86847409711},{"$f":"ROUND(SUM(I423:S423)-H423,0)","v":0}]
[{"$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":40861.220590138335},{"$f":"+Distribution!I425+Transmission!I425+Generation!I425+Retail!I425+Misc!I425","v":13534.36470426065},{"$f":"+Distribution!J425+Transmission!J425+Generation!J425+Retail!J425+Misc!J425","v":11082.415530955575},{"$f":"+Distribution!K425+Transmission!K425+Generation!K425+Retail!K425+Misc!K425","v":3688.7461423278796},{"$f":"+Distribution!L425+Transmission!L425+Generation!L425+Retail!L425+Misc!L425","v":76.009005030059939},{"$f":"+Distribution!M425+Transmission!M425+Generation!M425+Retail!M425+Misc!M425","v":7761.6832138697964},{"$f":"+Distribution!N425+Transmission!N425+Generation!N425+Retail!N425+Misc!N425","v":294.82042638826459},{"$f":"+Distribution!O425+Transmission!O425+Generation!O425+Retail!O425+Misc!O425","v":9.3887796809717869},{"$f":"+Distribution!P425+Transmission!P425+Generation!P425+Retail!P425+Misc!P425","v":16.763385791042221},{"$f":"+Distribution!Q425+Transmission!Q425+Generation!Q425+Retail!Q425+Misc!Q425","v":2830.4362879648229},{"$f":"+Distribution!R425+Transmission!R425+Generation!R425+Retail!R425+Misc!R425","v":803.95383335741758},{"$f":"+Distribution!S425+Transmission!S425+Generation!S425+Retail!S425+Misc!S425","v":762.63928051185508},{"$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,{"$f":"+Distribution!H427+Transmission!H427+Generation!H427+Retail!H427+Misc!H427","v":1253396.3459011603},{"$f":"+Distribution!I427+Transmission!I427+Generation!I427+Retail!I427+Misc!I427","v":415159.48421051574},{"$f":"+Distribution!J427+Transmission!J427+Generation!J427+Retail!J427+Misc!J427","v":339947.23920729943},{"$f":"+Distribution!K427+Transmission!K427+Generation!K427+Retail!K427+Misc!K427","v":113150.33836425867},{"$f":"+Distribution!L427+Transmission!L427+Generation!L427+Retail!L427+Misc!L427","v":2331.5360575218074},{"$f":"+Distribution!M427+Transmission!M427+Generation!M427+Retail!M427+Misc!M427","v":238085.5304321158},{"$f":"+Distribution!N427+Transmission!N427+Generation!N427+Retail!N427+Misc!N427","v":9043.4607629233778},{"$f":"+Distribution!O427+Transmission!O427+Generation!O427+Retail!O427+Misc!O427","v":287.99585461823472},{"$f":"+Distribution!P427+Transmission!P427+Generation!P427+Retail!P427+Misc!P427","v":514.20799946672912},{"$f":"+Distribution!Q427+Transmission!Q427+Generation!Q427+Retail!Q427+Misc!Q427","v":86822.137209904206},{"$f":"+Distribution!R427+Transmission!R427+Generation!R427+Retail!R427+Misc!R427","v":24660.858937890236},{"$f":"+Distribution!S427+Transmission!S427+Generation!S427+Retail!S427+Misc!S427","v":23393.556864646096},{"$f":"ROUND(SUM(I427:S427)-H427,0)","v":0}]
[{"$f":"ROW()","v":428}]
[{"$f":"ROW()","v":429}]
[{"$f":"ROW()","v":430},null,"TOTAL TRANSMISSION EXPENSE",null,null,null,null,{"$f":"+Distribution!H430+Transmission!H430+Generation!H430+Retail!H430+Misc!H430","v":90397853.082979307},{"$f":"+Distribution!I430+Transmission!I430+Generation!I430+Retail!I430+Misc!I430","v":29852424.423346877},{"$f":"+Distribution!J430+Transmission!J430+Generation!J430+Retail!J430+Misc!J430","v":24597568.21838624},{"$f":"+Distribution!K430+Transmission!K430+Generation!K430+Retail!K430+Misc!K430","v":8208946.1252007559},{"$f":"+Distribution!L430+Transmission!L430+Generation!L430+Retail!L430+Misc!L430","v":175459.0252603624},{"$f":"+Distribution!M430+Transmission!M430+Generation!M430+Retail!M430+Misc!M430","v":17063931.104298562},{"$f":"+Distribution!N430+Transmission!N430+Generation!N430+Retail!N430+Misc!N430","v":658723.16709182854},{"$f":"+Distribution!O430+Transmission!O430+Generation!O430+Retail!O430+Misc!O430","v":20997.706180604429},{"$f":"+Distribution!P430+Transmission!P430+Generation!P430+Retail!P430+Misc!P430","v":38494.251386329379},{"$f":"+Distribution!Q430+Transmission!Q430+Generation!Q430+Retail!Q430+Misc!Q430","v":6257443.8809753824},{"$f":"+Distribution!R430+Transmission!R430+Generation!R430+Retail!R430+Misc!R430","v":1786558.7117677517},{"$f":"+Distribution!S430+Transmission!S430+Generation!S430+Retail!S430+Misc!S430","v":1737306.4690846007},{"$f":"ROUND(SUM(I430:S430)-H430,0)","v":0}]
[{"$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$487","v":7.4093894614398456E-2},{"$f":"+Distribution!H449+Transmission!H449+Generation!H449+Retail!H449+Misc!H449","v":6256097.0513632614},{"$f":"+Distribution!I449+Transmission!I449+Generation!I449+Retail!I449+Misc!I449","v":3470011.8666594559},{"$f":"+Distribution!J449+Transmission!J449+Generation!J449+Retail!J449+Misc!J449","v":1461537.1932061408},{"$f":"+Distribution!K449+Transmission!K449+Generation!K449+Retail!K449+Misc!K449","v":441056.30771011417},{"$f":"+Distribution!L449+Transmission!L449+Generation!L449+Retail!L449+Misc!L449","v":191303.63979586278},{"$f":"+Distribution!M449+Transmission!M449+Generation!M449+Retail!M449+Misc!M449","v":21204.17149971065},{"$f":"+Distribution!N449+Transmission!N449+Generation!N449+Retail!N449+Misc!N449","v":64127.797612112903},{"$f":"+Distribution!O449+Transmission!O449+Generation!O449+Retail!O449+Misc!O449","v":3698.5271165381478},{"$f":"+Distribution!P449+Transmission!P449+Generation!P449+Retail!P449+Misc!P449","v":1306.7986092663114},{"$f":"+Distribution!Q449+Transmission!Q449+Generation!Q449+Retail!Q449+Misc!Q449","v":598965.39635746682},{"$f":"+Distribution!R449+Transmission!R449+Generation!R449+Retail!R449+Misc!R449","v":1442.6763982976952},{"$f":"+Distribution!S449+Transmission!S449+Generation!S449+Retail!S449+Misc!S449","v":1442.6763982976952},{"$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$487","v":7.2377789867369632E-2},{"$f":"+Distribution!H451+Transmission!H451+Generation!H451+Retail!H451+Misc!H451","v":6111198.2320531048},{"$f":"+Distribution!I451+Transmission!I451+Generation!I451+Retail!I451+Misc!I451","v":2944704.3626032192},{"$f":"+Distribution!J451+Transmission!J451+Generation!J451+Retail!J451+Misc!J451","v":1904092.9605181967},{"$f":"+Distribution!K451+Transmission!K451+Generation!K451+Retail!K451+Misc!K451","v":603993.46007434232},{"$f":"+Distribution!L451+Transmission!L451+Generation!L451+Retail!L451+Misc!L451","v":4272.8009216264882},{"$f":"+Distribution!M451+Transmission!M451+Generation!M451+Retail!M451+Misc!M451","v":0},{"$f":"+Distribution!N451+Transmission!N451+Generation!N451+Retail!N451+Misc!N451","v":82533.928243263974},{"$f":"+Distribution!O451+Transmission!O451+Generation!O451+Retail!O451+Misc!O451","v":1289.0281006263033},{"$f":"+Distribution!P451+Transmission!P451+Generation!P451+Retail!P451+Misc!P451","v":983.31343680082489},{"$f":"+Distribution!Q451+Transmission!Q451+Generation!Q451+Retail!Q451+Misc!Q451","v":569328.37815503031},{"$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$487","v":2.3724050493642349E-2},{"$f":"+Distribution!H453+Transmission!H453+Generation!H453+Retail!H453+Misc!H453","v":2003133.4985437111},{"$f":"+Distribution!I453+Transmission!I453+Generation!I453+Retail!I453+Misc!I453","v":965217.57731570466},{"$f":"+Distribution!J453+Transmission!J453+Generation!J453+Retail!J453+Misc!J453","v":624125.13041225215},{"$f":"+Distribution!K453+Transmission!K453+Generation!K453+Retail!K453+Misc!K453","v":197977.46478431125},{"$f":"+Distribution!L453+Transmission!L453+Generation!L453+Retail!L453+Misc!L453","v":1400.5421414456393},{"$f":"+Distribution!M453+Transmission!M453+Generation!M453+Retail!M453+Misc!M453","v":0},{"$f":"+Distribution!N453+Transmission!N453+Generation!N453+Retail!N453+Misc!N453","v":27053.037743621397},{"$f":"+Distribution!O453+Transmission!O453+Generation!O453+Retail!O453+Misc!O453","v":422.5186732424562},{"$f":"+Distribution!P453+Transmission!P453+Generation!P453+Retail!P453+Misc!P453","v":322.3112735065277},{"$f":"+Distribution!Q453+Transmission!Q453+Generation!Q453+Retail!Q453+Misc!Q453","v":186614.91619962765},{"$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$487","v":2.4860940819448146E-2},{"$f":"+Distribution!H455+Transmission!H455+Generation!H455+Retail!H455+Misc!H455","v":2099126.5118953795},{"$f":"+Distribution!I455+Transmission!I455+Generation!I455+Retail!I455+Misc!I455","v":1131275.1681397604},{"$f":"+Distribution!J455+Transmission!J455+Generation!J455+Retail!J455+Misc!J455","v":548031.31331938249},{"$f":"+Distribution!K455+Transmission!K455+Generation!K455+Retail!K455+Misc!K455","v":173839.89963955156},{"$f":"+Distribution!L455+Transmission!L455+Generation!L455+Retail!L455+Misc!L455","v":22125.410063932548},{"$f":"+Distribution!M455+Transmission!M455+Generation!M455+Retail!M455+Misc!M455","v":0},{"$f":"+Distribution!N455+Transmission!N455+Generation!N455+Retail!N455+Misc!N455","v":23754.71052435067},{"$f":"+Distribution!O455+Transmission!O455+Generation!O455+Retail!O455+Misc!O455","v":371.00487084389442},{"$f":"+Distribution!P455+Transmission!P455+Generation!P455+Retail!P455+Misc!P455","v":283.01483454247654},{"$f":"+Distribution!Q455+Transmission!Q455+Generation!Q455+Retail!Q455+Misc!Q455","v":199445.99050301602},{"$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$487","v":2.4219276827919782E-6},{"$f":"+Distribution!H457+Transmission!H457+Generation!H457+Retail!H457+Misc!H457","v":204.49477941176468},{"$f":"+Distribution!I457+Transmission!I457+Generation!I457+Retail!I457+Misc!I457","v":121.58045036672357},{"$f":"+Distribution!J457+Transmission!J457+Generation!J457+Retail!J457+Misc!J457","v":45.790217285066376},{"$f":"+Distribution!K457+Transmission!K457+Generation!K457+Retail!K457+Misc!K457","v":14.525021807777902},{"$f":"+Distribution!L457+Transmission!L457+Generation!L457+Retail!L457+Misc!L457","v":0.50182399577118597},{"$f":"+Distribution!M457+Transmission!M457+Generation!M457+Retail!M457+Misc!M457","v":0},{"$f":"+Distribution!N457+Transmission!N457+Generation!N457+Retail!N457+Misc!N457","v":1.984801470312991},{"$f":"+Distribution!O457+Transmission!O457+Generation!O457+Retail!O457+Misc!O457","v":3.0998947025239396E-2},{"$f":"+Distribution!P457+Transmission!P457+Generation!P457+Retail!P457+Misc!P457","v":2.3647026098022727E-2},{"$f":"+Distribution!Q457+Transmission!Q457+Generation!Q457+Retail!Q457+Misc!Q457","v":20.057818512989424},{"$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$487","v":1.2525478054873419E-3},{"$f":"+Distribution!H459+Transmission!H459+Generation!H459+Retail!H459+Misc!H459","v":105758.51996148308},{"$f":"+Distribution!I459+Transmission!I459+Generation!I459+Retail!I459+Misc!I459","v":0},{"$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":105758.51996148308},{"$f":"+Distribution!M459+Transmission!M459+Generation!M459+Retail!M459+Misc!M459","v":0},{"$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$487","v":2.4196209869182625E-2},{"$f":"+Distribution!H461+Transmission!H461+Generation!H461+Retail!H461+Misc!H461","v":2043000.1419758545},{"$f":"+Distribution!I461+Transmission!I461+Generation!I461+Retail!I461+Misc!I461","v":1413899.9066398838},{"$f":"+Distribution!J461+Transmission!J461+Generation!J461+Retail!J461+Misc!J461","v":238381.68974881584},{"$f":"+Distribution!K461+Transmission!K461+Generation!K461+Retail!K461+Misc!K461","v":27335.461167204558},{"$f":"+Distribution!L461+Transmission!L461+Generation!L461+Retail!L461+Misc!L461","v":0},{"$f":"+Distribution!M461+Transmission!M461+Generation!M461+Retail!M461+Misc!M461","v":87939.13053541939},{"$f":"+Distribution!N461+Transmission!N461+Generation!N461+Retail!N461+Misc!N461","v":20180.50614210686},{"$f":"+Distribution!O461+Transmission!O461+Generation!O461+Retail!O461+Misc!O461","v":4584.752293438406},{"$f":"+Distribution!P461+Transmission!P461+Generation!P461+Retail!P461+Misc!P461","v":957.66112576146213},{"$f":"+Distribution!Q461+Transmission!Q461+Generation!Q461+Retail!Q461+Misc!Q461","v":237754.73720928171},{"$f":"+Distribution!R461+Transmission!R461+Generation!R461+Retail!R461+Misc!R461","v":5983.148556971486},{"$f":"+Distribution!S461+Transmission!S461+Generation!S461+Retail!S461+Misc!S461","v":5983.148556971486},{"$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$487","v":5.4368903172892474E-2},{"$f":"+Distribution!H463+Transmission!H463+Generation!H463+Retail!H463+Misc!H463","v":4590622.9736733176},{"$f":"+Distribution!I463+Transmission!I463+Generation!I463+Retail!I463+Misc!I463","v":2212009.3285046155},{"$f":"+Distribution!J463+Transmission!J463+Generation!J463+Retail!J463+Misc!J463","v":1430320.6272573941},{"$f":"+Distribution!K463+Transmission!K463+Generation!K463+Retail!K463+Misc!K463","v":453709.10065115028},{"$f":"+Distribution!L463+Transmission!L463+Generation!L463+Retail!L463+Misc!L463","v":3209.651745523779},{"$f":"+Distribution!M463+Transmission!M463+Generation!M463+Retail!M463+Misc!M463","v":0},{"$f":"+Distribution!N463+Transmission!N463+Generation!N463+Retail!N463+Misc!N463","v":61998.012945121605},{"$f":"+Distribution!O463+Transmission!O463+Generation!O463+Retail!O463+Misc!O463","v":968.29488878445},{"$f":"+Distribution!P463+Transmission!P463+Generation!P463+Retail!P463+Misc!P463","v":738.64749299467769},{"$f":"+Distribution!Q463+Transmission!Q463+Generation!Q463+Retail!Q463+Misc!Q463","v":427669.3101877342},{"$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$487","v":2.5307210553746178E-2},{"$f":"+Distribution!H465+Transmission!H465+Generation!H465+Retail!H465+Misc!H465","v":2136807.17078616},{"$f":"+Distribution!I465+Transmission!I465+Generation!I465+Retail!I465+Misc!I465","v":1185203.199137592},{"$f":"+Distribution!J465+Transmission!J465+Generation!J465+Retail!J465+Misc!J465","v":499196.72427924105},{"$f":"+Distribution!K465+Transmission!K465+Generation!K465+Retail!K465+Misc!K465","v":150645.40612106872},{"$f":"+Distribution!L465+Transmission!L465+Generation!L465+Retail!L465+Misc!L465","v":65340.896401889338},{"$f":"+Distribution!M465+Transmission!M465+Generation!M465+Retail!M465+Misc!M465","v":7242.4109375489861},{"$f":"+Distribution!N465+Transmission!N465+Generation!N465+Retail!N465+Misc!N465","v":21903.23082574728},{"$f":"+Distribution!O465+Transmission!O465+Generation!O465+Retail!O465+Misc!O465","v":1263.253942367091},{"$f":"+Distribution!P465+Transmission!P465+Generation!P465+Retail!P465+Misc!P465","v":446.34484026189313},{"$f":"+Distribution!Q465+Transmission!Q465+Generation!Q465+Retail!Q465+Misc!Q465","v":204580.19488532605},{"$f":"+Distribution!R465+Transmission!R465+Generation!R465+Retail!R465+Misc!R465","v":492.7547075591981},{"$f":"+Distribution!S465+Transmission!S465+Generation!S465+Retail!S465+Misc!S465","v":492.7547075591981},{"$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$487","v":6.1176737324658143E-3},{"$f":"+Distribution!H467+Transmission!H467+Generation!H467+Retail!H467+Misc!H467","v":516544.05262487609},{"$f":"+Distribution!I467+Transmission!I467+Generation!I467+Retail!I467+Misc!I467","v":286506.7433488908},{"$f":"+Distribution!J467+Transmission!J467+Generation!J467+Retail!J467+Misc!J467","v":120674.01426839698},{"$f":"+Distribution!K467+Transmission!K467+Generation!K467+Retail!K467+Misc!K467","v":36416.476718611899},{"$f":"+Distribution!L467+Transmission!L467+Generation!L467+Retail!L467+Misc!L467","v":15795.272447142008},{"$f":"+Distribution!M467+Transmission!M467+Generation!M467+Retail!M467+Misc!M467","v":1750.7542784405337},{"$f":"+Distribution!N467+Transmission!N467+Generation!N467+Retail!N467+Misc!N467","v":5294.8079597407213},{"$f":"+Distribution!O467+Transmission!O467+Generation!O467+Retail!O467+Misc!O467","v":305.37444829173597},{"$f":"+Distribution!P467+Transmission!P467+Generation!P467+Retail!P467+Misc!P467","v":107.89779059579638},{"$f":"+Distribution!Q467+Transmission!Q467+Generation!Q467+Retail!Q467+Misc!Q467","v":49454.477875967692},{"$f":"+Distribution!R467+Transmission!R467+Generation!R467+Retail!R467+Misc!R467","v":119.11674439906012},{"$f":"+Distribution!S467+Transmission!S467+Generation!S467+Retail!S467+Misc!S467","v":119.11674439906012},{"$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$487","v":2.8884062475384217E-2},{"$f":"+Distribution!H469+Transmission!H469+Generation!H469+Retail!H469+Misc!H469","v":2438817.6519004065},{"$f":"+Distribution!I469+Transmission!I469+Generation!I469+Retail!I469+Misc!I469","v":1352716.5776414634},{"$f":"+Distribution!J469+Transmission!J469+Generation!J469+Retail!J469+Misc!J469","v":569751.82393044722},{"$f":"+Distribution!K469+Transmission!K469+Generation!K469+Retail!K469+Misc!K469","v":171937.21579032223},{"$f":"+Distribution!L469+Transmission!L469+Generation!L469+Retail!L469+Misc!L469","v":74575.999984731796},{"$f":"+Distribution!M469+Transmission!M469+Generation!M469+Retail!M469+Misc!M469","v":8266.0334906647731},{"$f":"+Distribution!N469+Transmission!N469+Generation!N469+Retail!N469+Misc!N469","v":24998.973562892148},{"$f":"+Distribution!O469+Transmission!O469+Generation!O469+Retail!O469+Misc!O469","v":1441.798799441578},{"$f":"+Distribution!P469+Transmission!P469+Generation!P469+Retail!P469+Misc!P469","v":509.42999918185347},{"$f":"+Distribution!Q469+Transmission!Q469+Generation!Q469+Retail!Q469+Misc!Q469","v":233495.00008088892},{"$f":"+Distribution!R469+Transmission!R469+Generation!R469+Retail!R469+Misc!R469","v":562.39931018682375},{"$f":"+Distribution!S469+Transmission!S469+Generation!S469+Retail!S469+Misc!S469","v":562.39931018682375},{"$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$487","v":5.4466866281752705E-3},{"$f":"+Distribution!H471+Transmission!H471+Generation!H471+Retail!H471+Misc!H471","v":459889.44610836147},{"$f":"+Distribution!I471+Transmission!I471+Generation!I471+Retail!I471+Misc!I471","v":221599.49765129827},{"$f":"+Distribution!J471+Transmission!J471+Generation!J471+Retail!J471+Misc!J471","v":143289.78110359132},{"$f":"+Distribution!K471+Transmission!K471+Generation!K471+Retail!K471+Misc!K471","v":45452.660388230113},{"$f":"+Distribution!L471+Transmission!L471+Generation!L471+Retail!L471+Misc!L471","v":321.54349680094396},{"$f":"+Distribution!M471+Transmission!M471+Generation!M471+Retail!M471+Misc!M471","v":0},{"$f":"+Distribution!N471+Transmission!N471+Generation!N471+Retail!N471+Misc!N471","v":6210.9722355038284},{"$f":"+Distribution!O471+Transmission!O471+Generation!O471+Retail!O471+Misc!O471","v":97.003958422730548},{"$f":"+Distribution!P471+Transmission!P471+Generation!P471+Retail!P471+Misc!P471","v":73.997840461037597},{"$f":"+Distribution!Q471+Transmission!Q471+Generation!Q471+Retail!Q471+Misc!Q471","v":42843.989434053328},{"$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$487","v":5.1011660193105275E-2},{"$f":"+Distribution!H473+Transmission!H473+Generation!H473+Retail!H473+Misc!H473","v":4307155.1114984062},{"$f":"+Distribution!I473+Transmission!I473+Generation!I473+Retail!I473+Misc!I473","v":2075419.2493240491},{"$f":"+Distribution!J473+Transmission!J473+Generation!J473+Retail!J473+Misc!J473","v":1341999.2964143825},{"$f":"+Distribution!K473+Transmission!K473+Generation!K473+Retail!K473+Misc!K473","v":425692.87070840446},{"$f":"+Distribution!L473+Transmission!L473+Generation!L473+Retail!L473+Misc!L473","v":3011.4579221914373},{"$f":"+Distribution!M473+Transmission!M473+Generation!M473+Retail!M473+Misc!M473","v":0},{"$f":"+Distribution!N473+Transmission!N473+Generation!N473+Retail!N473+Misc!N473","v":58169.677599476046},{"$f":"+Distribution!O473+Transmission!O473+Generation!O473+Retail!O473+Misc!O473","v":908.50333464185644},{"$f":"+Distribution!P473+Transmission!P473+Generation!P473+Retail!P473+Misc!P473","v":693.03651014096806},{"$f":"+Distribution!Q473+Transmission!Q473+Generation!Q473+Retail!Q473+Misc!Q473","v":401261.01968512079},{"$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$487","v":0.38963349152105686},{"$f":"+Distribution!H475+Transmission!H475+Generation!H475+Retail!H475+Misc!H475","v":32898593.738431547},{"$f":"+Distribution!I475+Transmission!I475+Generation!I475+Retail!I475+Misc!I475","v":18906579.442003381},{"$f":"+Distribution!J475+Transmission!J475+Generation!J475+Retail!J475+Misc!J475","v":7757010.1762851421},{"$f":"+Distribution!K475+Transmission!K475+Generation!K475+Retail!K475+Misc!K475","v":2381821.5600349787},{"$f":"+Distribution!L475+Transmission!L475+Generation!L475+Retail!L475+Misc!L475","v":299189.04819299927},{"$f":"+Distribution!M475+Transmission!M475+Generation!M475+Retail!M475+Misc!M475","v":0},{"$f":"+Distribution!N475+Transmission!N475+Generation!N475+Retail!N475+Misc!N475","v":321221.13042624813},{"$f":"+Distribution!O475+Transmission!O475+Generation!O475+Retail!O475+Misc!O475","v":18101.641663856415},{"$f":"+Distribution!P475+Transmission!P475+Generation!P475+Retail!P475+Misc!P475","v":6560.1838222067254},{"$f":"+Distribution!Q475+Transmission!Q475+Generation!Q475+Retail!Q475+Misc!Q475","v":3208110.5560027394},{"$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$487","v":0.13139215527408338},{"$f":"+Distribution!H477+Transmission!H477+Generation!H477+Retail!H477+Misc!H477","v":11094059.496539401},{"$f":"+Distribution!I477+Transmission!I477+Generation!I477+Retail!I477+Misc!I477","v":7024293.8004745608},{"$f":"+Distribution!J477+Transmission!J477+Generation!J477+Retail!J477+Misc!J477","v":2176696.7064684024},{"$f":"+Distribution!K477+Transmission!K477+Generation!K477+Retail!K477+Misc!K477","v":654010.60533851804},{"$f":"+Distribution!L477+Transmission!L477+Generation!L477+Retail!L477+Misc!L477","v":22098.289658773116},{"$f":"+Distribution!M477+Transmission!M477+Generation!M477+Retail!M477+Misc!M477","v":0},{"$f":"+Distribution!N477+Transmission!N477+Generation!N477+Retail!N477+Misc!N477","v":87402.591696978518},{"$f":"+Distribution!O477+Transmission!O477+Generation!O477+Retail!O477+Misc!O477","v":7421.1942199458599},{"$f":"+Distribution!P477+Transmission!P477+Generation!P477+Retail!P477+Misc!P477","v":2306.320102792235},{"$f":"+Distribution!Q477+Transmission!Q477+Generation!Q477+Retail!Q477+Misc!Q477","v":1119829.9885794315},{"$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$487","v":5.6626018994363723E-3},{"$f":"+Distribution!H479+Transmission!H479+Generation!H479+Retail!H479+Misc!H479","v":478120.19101535663},{"$f":"+Distribution!I479+Transmission!I479+Generation!I479+Retail!I479+Misc!I479","v":281293.72629287391},{"$f":"+Distribution!J479+Transmission!J479+Generation!J479+Retail!J479+Misc!J479","v":121441.56714937882},{"$f":"+Distribution!K479+Transmission!K479+Generation!K479+Retail!K479+Misc!K479","v":29013.070705468581},{"$f":"+Distribution!L479+Transmission!L479+Generation!L479+Retail!L479+Misc!L479","v":1742.3978466848373},{"$f":"+Distribution!M479+Transmission!M479+Generation!M479+Retail!M479+Misc!M479","v":0},{"$f":"+Distribution!N479+Transmission!N479+Generation!N479+Retail!N479+Misc!N479","v":8960.3857492691932},{"$f":"+Distribution!O479+Transmission!O479+Generation!O479+Retail!O479+Misc!O479","v":56.736069644497071},{"$f":"+Distribution!P479+Transmission!P479+Generation!P479+Retail!P479+Misc!P479","v":335.49042407139075},{"$f":"+Distribution!Q479+Transmission!Q479+Generation!Q479+Retail!Q479+Misc!Q479","v":35276.816777965454},{"$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$487","v":2.0409727392719172E-2},{"$f":"+Distribution!H481+Transmission!H481+Generation!H481+Retail!H481+Misc!H481","v":1723289.564210675},{"$f":"+Distribution!I481+Transmission!I481+Generation!I481+Retail!I481+Misc!I481","v":0},{"$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":1723289.564210675},{"$f":"+Distribution!M481+Transmission!M481+Generation!M481+Retail!M481+Misc!M481","v":0},{"$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$487","v":4.2483973850874379E-2},{"$f":"+Distribution!H483+Transmission!H483+Generation!H483+Retail!H483+Misc!H483","v":3587122.325285356},{"$f":"+Distribution!I483+Transmission!I483+Generation!I483+Retail!I483+Misc!I483","v":2482541.1494693621},{"$f":"+Distribution!J483+Transmission!J483+Generation!J483+Retail!J483+Misc!J483","v":418553.21674634068},{"$f":"+Distribution!K483+Transmission!K483+Generation!K483+Retail!K483+Misc!K483","v":47995.906123637091},{"$f":"+Distribution!L483+Transmission!L483+Generation!L483+Retail!L483+Misc!L483","v":0},{"$f":"+Distribution!M483+Transmission!M483+Generation!M483+Retail!M483+Misc!M483","v":154404.50146259178},{"$f":"+Distribution!N483+Transmission!N483+Generation!N483+Retail!N483+Misc!N483","v":35433.156675113598},{"$f":"+Distribution!O483+Transmission!O483+Generation!O483+Retail!O483+Misc!O483","v":8049.9589646580234},{"$f":"+Distribution!P483+Transmission!P483+Generation!P483+Retail!P483+Misc!P483","v":1681.4720340423},{"$f":"+Distribution!Q483+Transmission!Q483+Generation!Q483+Retail!Q483+Misc!Q483","v":417452.40651865164},{"$f":"+Distribution!R483+Transmission!R483+Generation!R483+Retail!R483+Misc!R483","v":10505.278645479866},{"$f":"+Distribution!S483+Transmission!S483+Generation!S483+Retail!S483+Misc!S483","v":10505.278645479866},{"$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$487","v":1.8773997908849243E-2},{"$f":"+Distribution!H485+Transmission!H485+Generation!H485+Retail!H485+Misc!H485","v":1585177.2075296966},{"$f":"+Distribution!I485+Transmission!I485+Generation!I485+Retail!I485+Misc!I485","v":879235.67612933984},{"$f":"+Distribution!J485+Transmission!J485+Generation!J485+Retail!J485+Misc!J485","v":370326.0079896698},{"$f":"+Distribution!K485+Transmission!K485+Generation!K485+Retail!K485+Misc!K485","v":111755.36448350424},{"$f":"+Distribution!L485+Transmission!L485+Generation!L485+Retail!L485+Misc!L485","v":48472.740597237331},{"$f":"+Distribution!M485+Transmission!M485+Generation!M485+Retail!M485+Misc!M485","v":5372.7378411701056},{"$f":"+Distribution!N485+Transmission!N485+Generation!N485+Retail!N485+Misc!N485","v":16248.776562960664},{"$f":"+Distribution!O485+Transmission!O485+Generation!O485+Retail!O485+Misc!O485","v":937.13713812819435},{"$f":"+Distribution!P485+Transmission!P485+Generation!P485+Retail!P485+Misc!P485","v":331.11816412583659},{"$f":"+Distribution!Q485+Transmission!Q485+Generation!Q485+Retail!Q485+Misc!Q485","v":151766.55454824661},{"$f":"+Distribution!R485+Transmission!R485+Generation!R485+Retail!R485+Misc!R485","v":365.54703765732097},{"$f":"+Distribution!S485+Transmission!S485+Generation!S485+Retail!S485+Misc!S485","v":365.54703765732097},{"$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,{"$f":"+Distribution!H487+Transmission!H487+Generation!H487+Retail!H487+Misc!H487","v":84434717.380175769},{"$f":"+Distribution!I487+Transmission!I487+Generation!I487+Retail!I487+Misc!I487","v":46832628.851785809},{"$f":"+Distribution!J487+Transmission!J487+Generation!J487+Retail!J487+Misc!J487","v":19725474.01931446},{"$f":"+Distribution!K487+Transmission!K487+Generation!K487+Retail!K487+Misc!K487","v":5952667.3554612258},{"$f":"+Distribution!L487+Transmission!L487+Generation!L487+Retail!L487+Misc!L487","v":2581908.2772129951},{"$f":"+Distribution!M487+Transmission!M487+Generation!M487+Retail!M487+Misc!M487","v":286179.74004554626},{"$f":"+Distribution!N487+Transmission!N487+Generation!N487+Retail!N487+Misc!N487","v":865493.68130597798},{"$f":"+Distribution!O487+Transmission!O487+Generation!O487+Retail!O487+Misc!O487","v":49916.759481818655},{"$f":"+Distribution!P487+Transmission!P487+Generation!P487+Retail!P487+Misc!P487","v":17637.061947778417},{"$f":"+Distribution!Q487+Transmission!Q487+Generation!Q487+Retail!Q487+Misc!Q487","v":8083869.7908190601},{"$f":"+Distribution!R487+Transmission!R487+Generation!R487+Retail!R487+Misc!R487","v":19470.921400551451},{"$f":"+Distribution!S487+Transmission!S487+Generation!S487+Retail!S487+Misc!S487","v":19470.921400551451},{"$f":"ROUND(SUM(I487:S487)-H487,0)","v":0}]
[{"$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":1132890.9942976029},{"$f":"+Distribution!I493+Transmission!I493+Generation!I493+Retail!I493+Misc!I493","v":984524.17463120283},{"$f":"+Distribution!J493+Transmission!J493+Generation!J493+Retail!J493+Misc!J493","v":26279.638294136155},{"$f":"+Distribution!K493+Transmission!K493+Generation!K493+Retail!K493+Misc!K493","v":6382.0860674722762},{"$f":"+Distribution!L493+Transmission!L493+Generation!L493+Retail!L493+Misc!L493","v":8655.7997639310579},{"$f":"+Distribution!M493+Transmission!M493+Generation!M493+Retail!M493+Misc!M493","v":6370.4316583281152},{"$f":"+Distribution!N493+Transmission!N493+Generation!N493+Retail!N493+Misc!N493","v":2475.103529708419},{"$f":"+Distribution!O493+Transmission!O493+Generation!O493+Retail!O493+Misc!O493","v":2680.9417992989447},{"$f":"+Distribution!P493+Transmission!P493+Generation!P493+Retail!P493+Misc!P493","v":559.99399254176512},{"$f":"+Distribution!Q493+Transmission!Q493+Generation!Q493+Retail!Q493+Misc!Q493","v":94922.791395546505},{"$f":"+Distribution!R493+Transmission!R493+Generation!R493+Retail!R493+Misc!R493","v":20.016582718513842},{"$f":"+Distribution!S493+Transmission!S493+Generation!S493+Retail!S493+Misc!S493","v":20.016582718513842},{"$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,{"$f":"+Distribution!H495+Transmission!H495+Generation!H495+Retail!H495+Misc!H495","v":5025804.7047491614},{"$f":"+Distribution!I495+Transmission!I495+Generation!I495+Retail!I495+Misc!I495","v":4246884.3978238078},{"$f":"+Distribution!J495+Transmission!J495+Generation!J495+Retail!J495+Misc!J495","v":92810.006612701327},{"$f":"+Distribution!K495+Transmission!K495+Generation!K495+Retail!K495+Misc!K495","v":117356.57357882748},{"$f":"+Distribution!L495+Transmission!L495+Generation!L495+Retail!L495+Misc!L495","v":0},{"$f":"+Distribution!M495+Transmission!M495+Generation!M495+Retail!M495+Misc!M495","v":66103.974783883517},{"$f":"+Distribution!N495+Transmission!N495+Generation!N495+Retail!N495+Misc!N495","v":10547.036263064803},{"$f":"+Distribution!O495+Transmission!O495+Generation!O495+Retail!O495+Misc!O495","v":14142.218966568498},{"$f":"+Distribution!P495+Transmission!P495+Generation!P495+Retail!P495+Misc!P495","v":2954.0207342656604},{"$f":"+Distribution!Q495+Transmission!Q495+Generation!Q495+Retail!Q495+Misc!Q495","v":474028.09719088621},{"$f":"+Distribution!R495+Transmission!R495+Generation!R495+Retail!R495+Misc!R495","v":489.1893975782823},{"$f":"+Distribution!S495+Transmission!S495+Generation!S495+Retail!S495+Misc!S495","v":489.1893975782823},{"$f":"ROUND(SUM(I495:S495)-H495,0)","v":0}]
[{"$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":24770356.191345893},{"$f":"+Distribution!I497+Transmission!I497+Generation!I497+Retail!I497+Misc!I497","v":21604129.770659134},{"$f":"+Distribution!J497+Transmission!J497+Generation!J497+Retail!J497+Misc!J497","v":482771.62004432885},{"$f":"+Distribution!K497+Transmission!K497+Generation!K497+Retail!K497+Misc!K497","v":8582.7529117461909},{"$f":"+Distribution!L497+Transmission!L497+Generation!L497+Retail!L497+Misc!L497","v":255703.63705707379},{"$f":"+Distribution!M497+Transmission!M497+Generation!M497+Retail!M497+Misc!M497","v":16161.536832781727},{"$f":"+Distribution!N497+Transmission!N497+Generation!N497+Retail!N497+Misc!N497","v":47121.123419726027},{"$f":"+Distribution!O497+Transmission!O497+Generation!O497+Retail!O497+Misc!O497","v":65056.305435033617},{"$f":"+Distribution!P497+Transmission!P497+Generation!P497+Retail!P497+Misc!P497","v":13588.933646417689},{"$f":"+Distribution!Q497+Transmission!Q497+Generation!Q497+Retail!Q497+Misc!Q497","v":2277036.2581095388},{"$f":"+Distribution!R497+Transmission!R497+Generation!R497+Retail!R497+Misc!R497","v":102.12661505707251},{"$f":"+Distribution!S497+Transmission!S497+Generation!S497+Retail!S497+Misc!S497","v":102.12661505707251},{"$f":"ROUND(SUM(I497:S497)-H497,0)","v":0}]
[{"$f":"ROW()","v":498}]
[{"$f":"ROW()","v":499},null,"904","Uncollectible Accounts",null,"F80",null,{"$f":"+Distribution!H499+Transmission!H499+Generation!H499+Retail!H499+Misc!H499","v":3670919.620049037},{"$f":"+Distribution!I499+Transmission!I499+Generation!I499+Retail!I499+Misc!I499","v":3233116.5981327612},{"$f":"+Distribution!J499+Transmission!J499+Generation!J499+Retail!J499+Misc!J499","v":200753.23270010826},{"$f":"+Distribution!K499+Transmission!K499+Generation!K499+Retail!K499+Misc!K499","v":62595.836518187491},{"$f":"+Distribution!L499+Transmission!L499+Generation!L499+Retail!L499+Misc!L499","v":0},{"$f":"+Distribution!M499+Transmission!M499+Generation!M499+Retail!M499+Misc!M499","v":105925.36491514537},{"$f":"+Distribution!N499+Transmission!N499+Generation!N499+Retail!N499+Misc!N499","v":15449.633230641084},{"$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":53078.954552193609},{"$f":"+Distribution!R499+Transmission!R499+Generation!R499+Retail!R499+Misc!R499","v":0},{"$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":51001.434015084662},{"$f":"+Distribution!I501+Transmission!I501+Generation!I501+Retail!I501+Misc!I501","v":44322.132474749451},{"$f":"+Distribution!J501+Transmission!J501+Generation!J501+Retail!J501+Misc!J501","v":1183.078729679256},{"$f":"+Distribution!K501+Transmission!K501+Generation!K501+Retail!K501+Misc!K501","v":287.31408678077366},{"$f":"+Distribution!L501+Transmission!L501+Generation!L501+Retail!L501+Misc!L501","v":389.67403106741182},{"$f":"+Distribution!M501+Transmission!M501+Generation!M501+Retail!M501+Misc!M501","v":286.78941884542718},{"$f":"+Distribution!N501+Transmission!N501+Generation!N501+Retail!N501+Misc!N501","v":111.42628018611144},{"$f":"+Distribution!O501+Transmission!O501+Generation!O501+Retail!O501+Misc!O501","v":120.6928795122092},{"$f":"+Distribution!P501+Transmission!P501+Generation!P501+Retail!P501+Misc!P501","v":25.210277778905173},{"$f":"+Distribution!Q501+Transmission!Q501+Generation!Q501+Retail!Q501+Misc!Q501","v":4273.3135899709168},{"$f":"+Distribution!R501+Transmission!R501+Generation!R501+Retail!R501+Misc!R501","v":0.90112325710446128},{"$f":"+Distribution!S501+Transmission!S501+Generation!S501+Retail!S501+Misc!S501","v":0.90112325710446128},{"$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,{"$f":"+Distribution!H503+Transmission!H503+Generation!H503+Retail!H503+Misc!H503","v":34650972.944456778},{"$f":"+Distribution!I503+Transmission!I503+Generation!I503+Retail!I503+Misc!I503","v":30112977.073721655},{"$f":"+Distribution!J503+Transmission!J503+Generation!J503+Retail!J503+Misc!J503","v":803797.57638095377},{"$f":"+Distribution!K503+Transmission!K503+Generation!K503+Retail!K503+Misc!K503","v":195204.56316301419},{"$f":"+Distribution!L503+Transmission!L503+Generation!L503+Retail!L503+Misc!L503","v":264749.11085207225},{"$f":"+Distribution!M503+Transmission!M503+Generation!M503+Retail!M503+Misc!M503","v":194848.09760898416},{"$f":"+Distribution!N503+Transmission!N503+Generation!N503+Retail!N503+Misc!N503","v":75704.322723326462},{"$f":"+Distribution!O503+Transmission!O503+Generation!O503+Retail!O503+Misc!O503","v":82000.159080413272},{"$f":"+Distribution!P503+Transmission!P503+Generation!P503+Retail!P503+Misc!P503","v":17128.158651004018},{"$f":"+Distribution!Q503+Transmission!Q503+Generation!Q503+Retail!Q503+Misc!Q503","v":2903339.4148381362},{"$f":"+Distribution!R503+Transmission!R503+Generation!R503+Retail!R503+Misc!R503","v":612.23371861097314},{"$f":"+Distribution!S503+Transmission!S503+Generation!S503+Retail!S503+Misc!S503","v":612.23371861097314},{"$f":"ROUND(SUM(I503:S503)-H503,0)","v":0}]
[{"$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":145703.25502342638},{"$f":"+Distribution!I511+Transmission!I511+Generation!I511+Retail!I511+Misc!I511","v":126236.64167252129},{"$f":"+Distribution!J511+Transmission!J511+Generation!J511+Retail!J511+Misc!J511","v":2622.1240282915337},{"$f":"+Distribution!K511+Transmission!K511+Generation!K511+Retail!K511+Misc!K511","v":46.616333074244011},{"$f":"+Distribution!L511+Transmission!L511+Generation!L511+Retail!L511+Misc!L511","v":1653.1185732821568},{"$f":"+Distribution!M511+Transmission!M511+Generation!M511+Retail!M511+Misc!M511","v":26.97270460328744},{"$f":"+Distribution!N511+Transmission!N511+Generation!N511+Retail!N511+Misc!N511","v":519.00085634761615},{"$f":"+Distribution!O511+Transmission!O511+Generation!O511+Retail!O511+Misc!O511","v":420.3708085512875},{"$f":"+Distribution!P511+Transmission!P511+Generation!P511+Retail!P511+Misc!P511","v":87.806877228816731},{"$f":"+Distribution!Q511+Transmission!Q511+Generation!Q511+Retail!Q511+Misc!Q511","v":14090.262282264173},{"$f":"+Distribution!R511+Transmission!R511+Generation!R511+Retail!R511+Misc!R511","v":0.17044363098443879},{"$f":"+Distribution!S511+Transmission!S511+Generation!S511+Retail!S511+Misc!S511","v":0.17044363098443879},{"$f":"ROUND(SUM(I511:S511)-H511,0)","v":0}]
[{"$f":"ROW()","v":512}]
[{"$f":"ROW()","v":513},null,"908","Customer Assistance",null,"F40",null,{"$f":"+Distribution!H513+Transmission!H513+Generation!H513+Retail!H513+Misc!H513","v":3367107.9538745442},{"$f":"+Distribution!I513+Transmission!I513+Generation!I513+Retail!I513+Misc!I513","v":2917247.1141953329},{"$f":"+Distribution!J513+Transmission!J513+Generation!J513+Retail!J513+Misc!J513","v":60595.589784774871},{"$f":"+Distribution!K513+Transmission!K513+Generation!K513+Retail!K513+Misc!K513","v":1077.2732966707943},{"$f":"+Distribution!L513+Transmission!L513+Generation!L513+Retail!L513+Misc!L513","v":38202.500664114486},{"$f":"+Distribution!M513+Transmission!M513+Generation!M513+Retail!M513+Misc!M513","v":623.32175209562411},{"$f":"+Distribution!N513+Transmission!N513+Generation!N513+Retail!N513+Misc!N513","v":11993.773997669354},{"$f":"+Distribution!O513+Transmission!O513+Generation!O513+Retail!O513+Misc!O513","v":9714.4974065413844},{"$f":"+Distribution!P513+Transmission!P513+Generation!P513+Retail!P513+Misc!P513","v":2029.1601218826481},{"$f":"+Distribution!Q513+Transmission!Q513+Generation!Q513+Retail!Q513+Misc!Q513","v":325616.84497139178},{"$f":"+Distribution!R513+Transmission!R513+Generation!R513+Retail!R513+Misc!R513","v":3.9388420353593938},{"$f":"+Distribution!S513+Transmission!S513+Generation!S513+Retail!S513+Misc!S513","v":3.9388420353593938},{"$f":"ROUND(SUM(I513:S513)-H513,0)","v":0}]
[{"$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":1164842.6911337876},{"$f":"+Distribution!I515+Transmission!I515+Generation!I515+Retail!I515+Misc!I515","v":1009214.4433003169},{"$f":"+Distribution!J515+Transmission!J515+Generation!J515+Retail!J515+Misc!J515","v":20962.894817350465},{"$f":"+Distribution!K515+Transmission!K515+Generation!K515+Retail!K515+Misc!K515","v":372.68003971675745},{"$f":"+Distribution!L515+Transmission!L515+Generation!L515+Retail!L515+Misc!L515","v":13216.060872185943},{"$f":"+Distribution!M515+Transmission!M515+Generation!M515+Retail!M515+Misc!M515","v":215.63662261490629},{"$f":"+Distribution!N515+Transmission!N515+Generation!N515+Retail!N515+Misc!N515","v":4149.2165299361113},{"$f":"+Distribution!O515+Transmission!O515+Generation!O515+Retail!O515+Misc!O515","v":3360.7064154348423},{"$f":"+Distribution!P515+Transmission!P515+Generation!P515+Retail!P515+Misc!P515","v":701.98293891803633},{"$f":"+Distribution!Q515+Transmission!Q515+Generation!Q515+Retail!Q515+Misc!Q515","v":112646.34433194103},{"$f":"+Distribution!R515+Transmission!R515+Generation!R515+Retail!R515+Misc!R515","v":1.3626326863501188},{"$f":"+Distribution!S515+Transmission!S515+Generation!S515+Retail!S515+Misc!S515","v":1.3626326863501188},{"$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,{"$f":"+Distribution!H517+Transmission!H517+Generation!H517+Retail!H517+Misc!H517","v":92557.456110476312},{"$f":"+Distribution!I517+Transmission!I517+Generation!I517+Retail!I517+Misc!I517","v":80191.361677264664},{"$f":"+Distribution!J517+Transmission!J517+Generation!J517+Retail!J517+Misc!J517","v":1665.69463136426},{"$f":"+Distribution!K517+Transmission!K517+Generation!K517+Retail!K517+Misc!K517","v":29.612853891678423},{"$f":"+Distribution!L517+Transmission!L517+Generation!L517+Retail!L517+Misc!L517","v":1050.1374850367999},{"$f":"+Distribution!M517+Transmission!M517+Generation!M517+Retail!M517+Misc!M517","v":17.134311255422705},{"$f":"+Distribution!N517+Transmission!N517+Generation!N517+Retail!N517+Misc!N517","v":329.69338245031366},{"$f":"+Distribution!O517+Transmission!O517+Generation!O517+Retail!O517+Misc!O517","v":267.03900785439197},{"$f":"+Distribution!P517+Transmission!P517+Generation!P517+Retail!P517+Misc!P517","v":55.778995355989039},{"$f":"+Distribution!Q517+Transmission!Q517+Generation!Q517+Retail!Q517+Misc!Q517","v":8950.7872186251534},{"$f":"+Distribution!R517+Transmission!R517+Generation!R517+Retail!R517+Misc!R517","v":0.108273688817837},{"$f":"+Distribution!S517+Transmission!S517+Generation!S517+Retail!S517+Misc!S517","v":0.108273688817837},{"$f":"ROUND(SUM(I517:S517)-H517,0)","v":0}]
[{"$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":4770211.356142235},{"$f":"+Distribution!I519+Transmission!I519+Generation!I519+Retail!I519+Misc!I519","v":4132889.5608454361},{"$f":"+Distribution!J519+Transmission!J519+Generation!J519+Retail!J519+Misc!J519","v":85846.303261781126},{"$f":"+Distribution!K519+Transmission!K519+Generation!K519+Retail!K519+Misc!K519","v":1526.1825233534742},{"$f":"+Distribution!L519+Transmission!L519+Generation!L519+Retail!L519+Misc!L519","v":54121.817594619381},{"$f":"+Distribution!M519+Transmission!M519+Generation!M519+Retail!M519+Misc!M519","v":883.06539056924055},{"$f":"+Distribution!N519+Transmission!N519+Generation!N519+Retail!N519+Misc!N519","v":16991.684766403396},{"$f":"+Distribution!O519+Transmission!O519+Generation!O519+Retail!O519+Misc!O519","v":13762.613638381907},{"$f":"+Distribution!P519+Transmission!P519+Generation!P519+Retail!P519+Misc!P519","v":2874.7289333854901},{"$f":"+Distribution!Q519+Transmission!Q519+Generation!Q519+Retail!Q519+Misc!Q519","v":461304.23880422214},{"$f":"+Distribution!R519+Transmission!R519+Generation!R519+Retail!R519+Misc!R519","v":5.580192041511788},{"$f":"+Distribution!S519+Transmission!S519+Generation!S519+Retail!S519+Misc!S519","v":5.580192041511788},{"$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}]
[{"$f":"ROW()","v":539},null,"920","Administrative & General Salaries",null,"F102G",null,{"$f":"+Distribution!H539+Transmission!H539+Generation!H539+Retail!H539+Misc!H539","v":32922836.366426378},{"$f":"+Distribution!I539+Transmission!I539+Generation!I539+Retail!I539+Misc!I539","v":13030258.576635296},{"$f":"+Distribution!J539+Transmission!J539+Generation!J539+Retail!J539+Misc!J539","v":8641584.0644777678},{"$f":"+Distribution!K539+Transmission!K539+Generation!K539+Retail!K539+Misc!K539","v":2793720.4468419533},{"$f":"+Distribution!L539+Transmission!L539+Generation!L539+Retail!L539+Misc!L539","v":173599.95148955449},{"$f":"+Distribution!M539+Transmission!M539+Generation!M539+Retail!M539+Misc!M539","v":4563676.0361940591},{"$f":"+Distribution!N539+Transmission!N539+Generation!N539+Retail!N539+Misc!N539","v":274348.42658013687},{"$f":"+Distribution!O539+Transmission!O539+Generation!O539+Retail!O539+Misc!O539","v":9777.9232649663827},{"$f":"+Distribution!P539+Transmission!P539+Generation!P539+Retail!P539+Misc!P539","v":12479.11968628153},{"$f":"+Distribution!Q539+Transmission!Q539+Generation!Q539+Retail!Q539+Misc!Q539","v":2491086.5651832293},{"$f":"+Distribution!R539+Transmission!R539+Generation!R539+Retail!R539+Misc!R539","v":477217.86123747891},{"$f":"+Distribution!S539+Transmission!S539+Generation!S539+Retail!S539+Misc!S539","v":455087.39483565511},{"$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,{"$f":"+Distribution!H541+Transmission!H541+Generation!H541+Retail!H541+Misc!H541","v":32922836.366426378},{"$f":"+Distribution!I541+Transmission!I541+Generation!I541+Retail!I541+Misc!I541","v":13030258.576635296},{"$f":"+Distribution!J541+Transmission!J541+Generation!J541+Retail!J541+Misc!J541","v":8641584.0644777678},{"$f":"+Distribution!K541+Transmission!K541+Generation!K541+Retail!K541+Misc!K541","v":2793720.4468419533},{"$f":"+Distribution!L541+Transmission!L541+Generation!L541+Retail!L541+Misc!L541","v":173599.95148955449},{"$f":"+Distribution!M541+Transmission!M541+Generation!M541+Retail!M541+Misc!M541","v":4563676.0361940591},{"$f":"+Distribution!N541+Transmission!N541+Generation!N541+Retail!N541+Misc!N541","v":274348.42658013687},{"$f":"+Distribution!O541+Transmission!O541+Generation!O541+Retail!O541+Misc!O541","v":9777.9232649663827},{"$f":"+Distribution!P541+Transmission!P541+Generation!P541+Retail!P541+Misc!P541","v":12479.11968628153},{"$f":"+Distribution!Q541+Transmission!Q541+Generation!Q541+Retail!Q541+Misc!Q541","v":2491086.5651832293},{"$f":"+Distribution!R541+Transmission!R541+Generation!R541+Retail!R541+Misc!R541","v":477217.86123747891},{"$f":"+Distribution!S541+Transmission!S541+Generation!S541+Retail!S541+Misc!S541","v":455087.39483565511},{"$f":"ROUND(SUM(I541:S541)-H541,0)","v":0}]
[{"$f":"ROW()","v":542}]
[{"$f":"ROW()","v":543},null,"921","Office Supplies & expenses",null,"F102G",null,{"$f":"+Distribution!H543+Transmission!H543+Generation!H543+Retail!H543+Misc!H543","v":-9250334.4102633446},{"$f":"+Distribution!I543+Transmission!I543+Generation!I543+Retail!I543+Misc!I543","v":-3661113.7614192744},{"$f":"+Distribution!J543+Transmission!J543+Generation!J543+Retail!J543+Misc!J543","v":-2428027.2070464664},{"$f":"+Distribution!K543+Transmission!K543+Generation!K543+Retail!K543+Misc!K543","v":-784952.06471432978},{"$f":"+Distribution!L543+Transmission!L543+Generation!L543+Retail!L543+Misc!L543","v":-48776.405137483045},{"$f":"+Distribution!M543+Transmission!M543+Generation!M543+Retail!M543+Misc!M543","v":-1282256.7595649243},{"$f":"+Distribution!N543+Transmission!N543+Generation!N543+Retail!N543+Misc!N543","v":-77083.71971814151},{"$f":"+Distribution!O543+Transmission!O543+Generation!O543+Retail!O543+Misc!O543","v":-2747.304607420459},{"$f":"+Distribution!P543+Transmission!P543+Generation!P543+Retail!P543+Misc!P543","v":-3506.2601824161975},{"$f":"+Distribution!Q543+Transmission!Q543+Generation!Q543+Retail!Q543+Misc!Q543","v":-699920.97632140922},{"$f":"+Distribution!R543+Transmission!R543+Generation!R543+Retail!R543+Misc!R543","v":-134083.97605435399},{"$f":"+Distribution!S543+Transmission!S543+Generation!S543+Retail!S543+Misc!S543","v":-127865.97549712592},{"$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":94439.95843366094},{"$f":"+Distribution!I544+Transmission!I544+Generation!I544+Retail!I544+Misc!I544","v":82241.281177112061},{"$f":"+Distribution!J544+Transmission!J544+Generation!J544+Retail!J544+Misc!J544","v":1837.7855053582293},{"$f":"+Distribution!K544+Transmission!K544+Generation!K544+Retail!K544+Misc!K544","v":32.672299369689462},{"$f":"+Distribution!L544+Transmission!L544+Generation!L544+Retail!L544+Misc!L544","v":973.39698180212429},{"$f":"+Distribution!M544+Transmission!M544+Generation!M544+Retail!M544+Misc!M544","v":61.522750929046268},{"$f":"+Distribution!N544+Transmission!N544+Generation!N544+Retail!N544+Misc!N544","v":325.05779135106576},{"$f":"+Distribution!O544+Transmission!O544+Generation!O544+Retail!O544+Misc!O544","v":247.65236852506874},{"$f":"+Distribution!P544+Transmission!P544+Generation!P544+Retail!P544+Misc!P544","v":51.729522307811031},{"$f":"+Distribution!Q544+Transmission!Q544+Generation!Q544+Retail!Q544+Misc!Q544","v":8668.0824981895275},{"$f":"+Distribution!R544+Transmission!R544+Generation!R544+Retail!R544+Misc!R544","v":0.38876935816142977},{"$f":"+Distribution!S544+Transmission!S544+Generation!S544+Retail!S544+Misc!S544","v":0.38876935816142977},{"$f":"ROUND(SUM(I544:S544)-H544,0)","v":0}]
[{"$f":"ROW()","v":545},null,null,null,{"$f":"D543","v":"Office Supplies & expenses"},null,null,{"$f":"+Distribution!H545+Transmission!H545+Generation!H545+Retail!H545+Misc!H545","v":-9155894.451829683},{"$f":"+Distribution!I545+Transmission!I545+Generation!I545+Retail!I545+Misc!I545","v":-3578872.4802421625},{"$f":"+Distribution!J545+Transmission!J545+Generation!J545+Retail!J545+Misc!J545","v":-2426189.4215411083},{"$f":"+Distribution!K545+Transmission!K545+Generation!K545+Retail!K545+Misc!K545","v":-784919.39241496008},{"$f":"+Distribution!L545+Transmission!L545+Generation!L545+Retail!L545+Misc!L545","v":-47803.008155680924},{"$f":"+Distribution!M545+Transmission!M545+Generation!M545+Retail!M545+Misc!M545","v":-1282195.2368139953},{"$f":"+Distribution!N545+Transmission!N545+Generation!N545+Retail!N545+Misc!N545","v":-76758.661926790446},{"$f":"+Distribution!O545+Transmission!O545+Generation!O545+Retail!O545+Misc!O545","v":-2499.6522388953904},{"$f":"+Distribution!P545+Transmission!P545+Generation!P545+Retail!P545+Misc!P545","v":-3454.5306601083867},{"$f":"+Distribution!Q545+Transmission!Q545+Generation!Q545+Retail!Q545+Misc!Q545","v":-691252.8938232197},{"$f":"+Distribution!R545+Transmission!R545+Generation!R545+Retail!R545+Misc!R545","v":-134083.58728499583},{"$f":"+Distribution!S545+Transmission!S545+Generation!S545+Retail!S545+Misc!S545","v":-127865.58672776776},{"$f":"ROUND(SUM(I545:S545)-H545,0)","v":0}]
[{"$f":"ROW()","v":546}]
[{"$f":"ROW()","v":547},null,"923","Outside Services",null,"F102G",null,{"$f":"+Distribution!H547+Transmission!H547+Generation!H547+Retail!H547+Misc!H547","v":6079742.5153850671},{"$f":"+Distribution!I547+Transmission!I547+Generation!I547+Retail!I547+Misc!I547","v":2406251.2771717655},{"$f":"+Distribution!J547+Transmission!J547+Generation!J547+Retail!J547+Misc!J547","v":1595810.4414921161},{"$f":"+Distribution!K547+Transmission!K547+Generation!K547+Retail!K547+Misc!K547","v":515906.36929710081},{"$f":"+Distribution!L547+Transmission!L547+Generation!L547+Retail!L547+Misc!L547","v":32058.082541640768},{"$f":"+Distribution!M547+Transmission!M547+Generation!M547+Retail!M547+Misc!M547","v":842757.7416138862},{"$f":"+Distribution!N547+Transmission!N547+Generation!N547+Retail!N547+Misc!N547","v":50662.943330398935},{"$f":"+Distribution!O547+Transmission!O547+Generation!O547+Retail!O547+Misc!O547","v":1805.6541400184833},{"$f":"+Distribution!P547+Transmission!P547+Generation!P547+Retail!P547+Misc!P547","v":2304.4744282310417},{"$f":"+Distribution!Q547+Transmission!Q547+Generation!Q547+Retail!Q547+Misc!Q547","v":460020.05207830667},{"$f":"+Distribution!R547+Transmission!R547+Generation!R547+Retail!R547+Misc!R547","v":88126.116710446746},{"$f":"+Distribution!S547+Transmission!S547+Generation!S547+Retail!S547+Misc!S547","v":84039.362581155612},{"$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,{"$f":"+Distribution!H549+Transmission!H549+Generation!H549+Retail!H549+Misc!H549","v":6079742.5153850671},{"$f":"+Distribution!I549+Transmission!I549+Generation!I549+Retail!I549+Misc!I549","v":2406251.2771717655},{"$f":"+Distribution!J549+Transmission!J549+Generation!J549+Retail!J549+Misc!J549","v":1595810.4414921161},{"$f":"+Distribution!K549+Transmission!K549+Generation!K549+Retail!K549+Misc!K549","v":515906.36929710081},{"$f":"+Distribution!L549+Transmission!L549+Generation!L549+Retail!L549+Misc!L549","v":32058.082541640768},{"$f":"+Distribution!M549+Transmission!M549+Generation!M549+Retail!M549+Misc!M549","v":842757.7416138862},{"$f":"+Distribution!N549+Transmission!N549+Generation!N549+Retail!N549+Misc!N549","v":50662.943330398935},{"$f":"+Distribution!O549+Transmission!O549+Generation!O549+Retail!O549+Misc!O549","v":1805.6541400184833},{"$f":"+Distribution!P549+Transmission!P549+Generation!P549+Retail!P549+Misc!P549","v":2304.4744282310417},{"$f":"+Distribution!Q549+Transmission!Q549+Generation!Q549+Retail!Q549+Misc!Q549","v":460020.05207830667},{"$f":"+Distribution!R549+Transmission!R549+Generation!R549+Retail!R549+Misc!R549","v":88126.116710446746},{"$f":"+Distribution!S549+Transmission!S549+Generation!S549+Retail!S549+Misc!S549","v":84039.362581155612},{"$f":"ROUND(SUM(I549:S549)-H549,0)","v":0}]
[{"$f":"ROW()","v":550}]
[{"$f":"ROW()","v":551},null,"924","Property Insurance",null,"F102G",null,{"$f":"+Distribution!H551+Transmission!H551+Generation!H551+Retail!H551+Misc!H551","v":5075679.6547179911},{"$f":"+Distribution!I551+Transmission!I551+Generation!I551+Retail!I551+Misc!I551","v":2008861.4971396308},{"$f":"+Distribution!J551+Transmission!J551+Generation!J551+Retail!J551+Misc!J551","v":1332264.0835810227},{"$f":"+Distribution!K551+Transmission!K551+Generation!K551+Retail!K551+Misc!K551","v":430704.99379773007},{"$f":"+Distribution!L551+Transmission!L551+Generation!L551+Retail!L551+Misc!L551","v":26763.725094297068},{"$f":"+Distribution!M551+Transmission!M551+Generation!M551+Retail!M551+Misc!M551","v":703577.21764385607},{"$f":"+Distribution!N551+Transmission!N551+Generation!N551+Retail!N551+Misc!N551","v":42296.013368906562},{"$f":"+Distribution!O551+Transmission!O551+Generation!O551+Retail!O551+Misc!O551","v":1507.4523236398368},{"$f":"+Distribution!P551+Transmission!P551+Generation!P551+Retail!P551+Misc!P551","v":1923.8929840517014},{"$f":"+Distribution!Q551+Transmission!Q551+Generation!Q551+Retail!Q551+Misc!Q551","v":384048.24105421634},{"$f":"+Distribution!R551+Transmission!R551+Generation!R551+Retail!R551+Misc!R551","v":73572.184431265763},{"$f":"+Distribution!S551+Transmission!S551+Generation!S551+Retail!S551+Misc!S551","v":70160.353299373819},{"$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,"F102G",null,{"$f":"+Distribution!H554+Transmission!H554+Generation!H554+Retail!H554+Misc!H554","v":3306029.2543024924},{"$f":"+Distribution!I554+Transmission!I554+Generation!I554+Retail!I554+Misc!I554","v":1308466.1226033424},{"$f":"+Distribution!J554+Transmission!J554+Generation!J554+Retail!J554+Misc!J554","v":867766.35532568488},{"$f":"+Distribution!K554+Transmission!K554+Generation!K554+Retail!K554+Misc!K554","v":280538.45126847026},{"$f":"+Distribution!L554+Transmission!L554+Generation!L554+Retail!L554+Misc!L554","v":17432.474887103952},{"$f":"+Distribution!M554+Transmission!M554+Generation!M554+Retail!M554+Misc!M554","v":458272.98459019419},{"$f":"+Distribution!N554+Transmission!N554+Generation!N554+Retail!N554+Misc!N554","v":27549.385904998289},{"$f":"+Distribution!O554+Transmission!O554+Generation!O554+Retail!O554+Misc!O554","v":981.87470850078046},{"$f":"+Distribution!P554+Transmission!P554+Generation!P554+Retail!P554+Misc!P554","v":1253.1221274987329},{"$f":"+Distribution!Q554+Transmission!Q554+Generation!Q554+Retail!Q554+Misc!Q554","v":250148.71039161333},{"$f":"+Distribution!R554+Transmission!R554+Generation!R554+Retail!R554+Misc!R554","v":47921.029414575445},{"$f":"+Distribution!S554+Transmission!S554+Generation!S554+Retail!S554+Misc!S554","v":45698.743080509819},{"$f":"ROUND(SUM(I554:S554)-H554,0)","v":0}]
[{"$f":"ROW()","v":555}]
[{"$f":"ROW()","v":556},null,"926","Employee Pensions & Benefits",null,"F138G",null,{"$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":8842521.0967481025},{"$f":"+Distribution!I560+Transmission!I560+Generation!I560+Retail!I560+Misc!I560","v":3499708.6848045196},{"$f":"+Distribution!J560+Transmission!J560+Generation!J560+Retail!J560+Misc!J560","v":2320984.3935983209},{"$f":"+Distribution!K560+Transmission!K560+Generation!K560+Retail!K560+Misc!K560","v":750346.40741975536},{"$f":"+Distribution!L560+Transmission!L560+Generation!L560+Retail!L560+Misc!L560","v":46626.032348969697},{"$f":"+Distribution!M560+Transmission!M560+Generation!M560+Retail!M560+Misc!M560","v":1225726.7624098693},{"$f":"+Distribution!N560+Transmission!N560+Generation!N560+Retail!N560+Misc!N560","v":73685.381262241208},{"$f":"+Distribution!O560+Transmission!O560+Generation!O560+Retail!O560+Misc!O560","v":2626.1860245133639},{"$f":"+Distribution!P560+Transmission!P560+Generation!P560+Retail!P560+Misc!P560","v":3351.6820320899533},{"$f":"+Distribution!Q560+Transmission!Q560+Generation!Q560+Retail!Q560+Misc!Q560","v":669064.02781630831},{"$f":"+Distribution!R560+Transmission!R560+Generation!R560+Retail!R560+Misc!R560","v":128172.70537603612},{"$f":"+Distribution!S560+Transmission!S560+Generation!S560+Retail!S560+Misc!S560","v":122228.8336554768},{"$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,"F102G",null,{"$f":"+Distribution!H563+Transmission!H563+Generation!H563+Retail!H563+Misc!H563","v":-1582853.2594918171},{"$f":"+Distribution!I563+Transmission!I563+Generation!I563+Retail!I563+Misc!I563","v":-670951.5643663432},{"$f":"+Distribution!J563+Transmission!J563+Generation!J563+Retail!J563+Misc!J563","v":-408970.66104471195},{"$f":"+Distribution!K563+Transmission!K563+Generation!K563+Retail!K563+Misc!K563","v":-130404.9010820754},{"$f":"+Distribution!L563+Transmission!L563+Generation!L563+Retail!L563+Misc!L563","v":-10721.575082235366},{"$f":"+Distribution!M563+Transmission!M563+Generation!M563+Retail!M563+Misc!M563","v":-184801.14986085339},{"$f":"+Distribution!N563+Transmission!N563+Generation!N563+Retail!N563+Misc!N563","v":-13958.220662550562},{"$f":"+Distribution!O563+Transmission!O563+Generation!O563+Retail!O563+Misc!O563","v":-516.59818404277144},{"$f":"+Distribution!P563+Transmission!P563+Generation!P563+Retail!P563+Misc!P563","v":-577.60538843544748},{"$f":"+Distribution!Q563+Transmission!Q563+Generation!Q563+Retail!Q563+Misc!Q563","v":-124118.10491537391},{"$f":"+Distribution!R563+Transmission!R563+Generation!R563+Retail!R563+Misc!R563","v":-19354.757368692874},{"$f":"+Distribution!S563+Transmission!S563+Generation!S563+Retail!S563+Misc!S563","v":-18478.121536502276},{"$f":"ROUND(SUM(I563:S563)-H563,0)","v":0}]
[{"$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}]
[{"$f":"ROW()","v":566},null,null,null,"Situs","F102G",null,{"$f":"+Distribution!H566+Transmission!H566+Generation!H566+Retail!H566+Misc!H566","v":48103.104826314171},{"$f":"+Distribution!I566+Transmission!I566+Generation!I566+Retail!I566+Misc!I566","v":19038.332154912772},{"$f":"+Distribution!J566+Transmission!J566+Generation!J566+Retail!J566+Misc!J566","v":12626.099996137757},{"$f":"+Distribution!K566+Transmission!K566+Generation!K566+Retail!K566+Misc!K566","v":4081.8666415661191},{"$f":"+Distribution!L566+Transmission!L566+Generation!L566+Retail!L566+Misc!L566","v":253.6445089786024},{"$f":"+Distribution!M566+Transmission!M566+Generation!M566+Retail!M566+Misc!M566","v":6667.9244861857387},{"$f":"+Distribution!N566+Transmission!N566+Generation!N566+Retail!N566+Misc!N566","v":400.846724621107},{"$f":"+Distribution!O566+Transmission!O566+Generation!O566+Retail!O566+Misc!O566","v":14.286389622188802},{"$f":"+Distribution!P566+Transmission!P566+Generation!P566+Retail!P566+Misc!P566","v":18.233070678608708},{"$f":"+Distribution!Q566+Transmission!Q566+Generation!Q566+Retail!Q566+Misc!Q566","v":3639.6924263375263},{"$f":"+Distribution!R566+Transmission!R566+Generation!R566+Retail!R566+Misc!R566","v":697.2564741568051},{"$f":"+Distribution!S566+Transmission!S566+Generation!S566+Retail!S566+Misc!S566","v":664.92195311694286},{"$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}]
[{"$f":"ROW()","v":568},null,null,null,"Labor","F138G",null,{"$f":"+Distribution!H568+Transmission!H568+Generation!H568+Retail!H568+Misc!H568","v":3255085.9405603632},{"$f":"+Distribution!I568+Transmission!I568+Generation!I568+Retail!I568+Misc!I568","v":1582564.6779054657},{"$f":"+Distribution!J568+Transmission!J568+Generation!J568+Retail!J568+Misc!J568","v":724741.75530780689},{"$f":"+Distribution!K568+Transmission!K568+Generation!K568+Retail!K568+Misc!K568","v":232069.04295737576},{"$f":"+Distribution!L568+Transmission!L568+Generation!L568+Retail!L568+Misc!L568","v":40852.211269137755},{"$f":"+Distribution!M568+Transmission!M568+Generation!M568+Retail!M568+Misc!M568","v":319232.29749187193},{"$f":"+Distribution!N568+Transmission!N568+Generation!N568+Retail!N568+Misc!N568","v":24596.59596140575},{"$f":"+Distribution!O568+Transmission!O568+Generation!O568+Retail!O568+Misc!O568","v":2195.7802702492863},{"$f":"+Distribution!P568+Transmission!P568+Generation!P568+Retail!P568+Misc!P568","v":1165.8352243823083},{"$f":"+Distribution!Q568+Transmission!Q568+Generation!Q568+Retail!Q568+Misc!Q568","v":262792.12701287953},{"$f":"+Distribution!R568+Transmission!R568+Generation!R568+Retail!R568+Misc!R568","v":33120.639499057455},{"$f":"+Distribution!S568+Transmission!S568+Generation!S568+Retail!S568+Misc!S568","v":31754.97766072979},{"$f":"ROUND(SUM(I568:S568)-H568,0)","v":0}]
[{"$f":"ROW()","v":569}]
[{"$f":"ROW()","v":570},null,"931","Rents",null,"F102G",null,{"$f":"+Distribution!H570+Transmission!H570+Generation!H570+Retail!H570+Misc!H570","v":2544140.4235225664},{"$f":"+Distribution!I570+Transmission!I570+Generation!I570+Retail!I570+Misc!I570","v":1006924.4096956232},{"$f":"+Distribution!J570+Transmission!J570+Generation!J570+Retail!J570+Misc!J570","v":667785.82188399532},{"$f":"+Distribution!K570+Transmission!K570+Generation!K570+Retail!K570+Misc!K570","v":215887.14416113473},{"$f":"+Distribution!L570+Transmission!L570+Generation!L570+Retail!L570+Misc!L570","v":13415.08517645597},{"$f":"+Distribution!M570+Transmission!M570+Generation!M570+Retail!M570+Misc!M570","v":352661.98070900969},{"$f":"+Distribution!N570+Transmission!N570+Generation!N570+Retail!N570+Misc!N570","v":21200.510017542627},{"$f":"+Distribution!O570+Transmission!O570+Generation!O570+Retail!O570+Misc!O570","v":755.59740842592964},{"$f":"+Distribution!P570+Transmission!P570+Generation!P570+Retail!P570+Misc!P570","v":964.3346791414757},{"$f":"+Distribution!Q570+Transmission!Q570+Generation!Q570+Retail!Q570+Misc!Q570","v":192500.85133732849},{"$f":"+Distribution!R570+Transmission!R570+Generation!R570+Retail!R570+Misc!R570","v":36877.419615017177},{"$f":"+Distribution!S570+Transmission!S570+Generation!S570+Retail!S570+Misc!S570","v":35167.268838891949},{"$f":"ROUND(SUM(I570:S570)-H570,0)","v":0}]
[{"$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":9375067.2269351333},{"$f":"+Distribution!I572+Transmission!I572+Generation!I572+Retail!I572+Misc!I572","v":3655826.0501299119},{"$f":"+Distribution!J572+Transmission!J572+Generation!J572+Retail!J572+Misc!J572","v":2422881.3197757513},{"$f":"+Distribution!K572+Transmission!K572+Generation!K572+Retail!K572+Misc!K572","v":800357.52978599886},{"$f":"+Distribution!L572+Transmission!L572+Generation!L572+Retail!L572+Misc!L572","v":58316.249309379127},{"$f":"+Distribution!M572+Transmission!M572+Generation!M572+Retail!M572+Misc!M572","v":1347176.9435868678},{"$f":"+Distribution!N572+Transmission!N572+Generation!N572+Retail!N572+Misc!N572","v":82076.06805734431},{"$f":"+Distribution!O572+Transmission!O572+Generation!O572+Retail!O572+Misc!O572","v":3314.4426100928276},{"$f":"+Distribution!P572+Transmission!P572+Generation!P572+Retail!P572+Misc!P572","v":4719.3105998671035},{"$f":"+Distribution!Q572+Transmission!Q572+Generation!Q572+Retail!Q572+Misc!Q572","v":694261.18634608551},{"$f":"+Distribution!R572+Transmission!R572+Generation!R572+Retail!R572+Misc!R572","v":141274.73960128883},{"$f":"+Distribution!S572+Transmission!S572+Generation!S572+Retail!S572+Misc!S572","v":164863.38713254806},{"$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,{"$f":"+Distribution!H574+Transmission!H574+Generation!H574+Retail!H574+Misc!H574","v":60710457.872102901},{"$f":"+Distribution!I574+Transmission!I574+Generation!I574+Retail!I574+Misc!I574","v":24268075.583631959},{"$f":"+Distribution!J574+Transmission!J574+Generation!J574+Retail!J574+Misc!J574","v":15751284.252852786},{"$f":"+Distribution!K574+Transmission!K574+Generation!K574+Retail!K574+Misc!K574","v":5108287.9586740499},{"$f":"+Distribution!L574+Transmission!L574+Generation!L574+Retail!L574+Misc!L574","v":350792.87338760111},{"$f":"+Distribution!M574+Transmission!M574+Generation!M574+Retail!M574+Misc!M574","v":8352753.5020509502},{"$f":"+Distribution!N574+Transmission!N574+Generation!N574+Retail!N574+Misc!N574","v":506099.28861825471},{"$f":"+Distribution!O574+Transmission!O574+Generation!O574+Retail!O574+Misc!O574","v":19962.946717090919},{"$f":"+Distribution!P574+Transmission!P574+Generation!P574+Retail!P574+Misc!P574","v":24147.868783678623},{"$f":"+Distribution!Q574+Transmission!Q574+Generation!Q574+Retail!Q574+Misc!Q574","v":4592190.4549077116},{"$f":"+Distribution!R574+Transmission!R574+Generation!R574+Retail!R574+Misc!R574","v":873541.60770563444},{"$f":"+Distribution!S574+Transmission!S574+Generation!S574+Retail!S574+Misc!S574","v":863321.53477318794},{"$f":"ROUND(SUM(I574:S574)-H574,0)","v":0}]
[{"$f":"ROW()","v":575}]
[{"$f":"ROW()","v":576}]
[{"$f":"ROW()","v":577},null,"TOTAL O & M EXPENSE",null,null,null,null,{"$f":"+Distribution!H577+Transmission!H577+Generation!H577+Retail!H577+Misc!H577","v":1218268345.7712607},{"$f":"+Distribution!I577+Transmission!I577+Generation!I577+Retail!I577+Misc!I577","v":422700452.22759265},{"$f":"+Distribution!J577+Transmission!J577+Generation!J577+Retail!J577+Misc!J577","v":318544387.3817156},{"$f":"+Distribution!K577+Transmission!K577+Generation!K577+Retail!K577+Misc!K577","v":108341445.07251848},{"$f":"+Distribution!L577+Transmission!L577+Generation!L577+Retail!L577+Misc!L577","v":6170122.8506131992},{"$f":"+Distribution!M577+Transmission!M577+Generation!M577+Retail!M577+Misc!M577","v":217604924.03858298},{"$f":"+Distribution!N577+Transmission!N577+Generation!N577+Retail!N577+Misc!N577","v":9606239.754349988},{"$f":"+Distribution!O577+Transmission!O577+Generation!O577+Retail!O577+Misc!O577","v":427864.21003022586},{"$f":"+Distribution!P577+Transmission!P577+Generation!P577+Retail!P577+Misc!P577","v":676015.62203477335},{"$f":"+Distribution!Q577+Transmission!Q577+Generation!Q577+Retail!Q577+Misc!Q577","v":84507131.87734893},{"$f":"+Distribution!R577+Transmission!R577+Generation!R577+Retail!R577+Misc!R577","v":22894734.329834603},{"$f":"+Distribution!S577+Transmission!S577+Generation!S577+Retail!S577+Misc!S577","v":26795028.406639159},{"$f":"ROUND(SUM(I577:S577)-H577,0)","v":0}]
[{"$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":88481834.030732319},{"$f":"+Distribution!I585+Transmission!I585+Generation!I585+Retail!I585+Misc!I585","v":29437792.14116405},{"$f":"+Distribution!J585+Transmission!J585+Generation!J585+Retail!J585+Misc!J585","v":24104703.246217154},{"$f":"+Distribution!K585+Transmission!K585+Generation!K585+Retail!K585+Misc!K585","v":8023172.4629959874},{"$f":"+Distribution!L585+Transmission!L585+Generation!L585+Retail!L585+Misc!L585","v":165322.66861607591},{"$f":"+Distribution!M585+Transmission!M585+Generation!M585+Retail!M585+Misc!M585","v":16502217.239923745},{"$f":"+Distribution!N585+Transmission!N585+Generation!N585+Retail!N585+Misc!N585","v":641246.38434303191},{"$f":"+Distribution!O585+Transmission!O585+Generation!O585+Retail!O585+Misc!O585","v":20420.976584192787},{"$f":"+Distribution!P585+Transmission!P585+Generation!P585+Retail!P585+Misc!P585","v":36461.043963407916},{"$f":"+Distribution!Q585+Transmission!Q585+Generation!Q585+Retail!Q585+Misc!Q585","v":6156313.719526601},{"$f":"+Distribution!R585+Transmission!R585+Generation!R585+Retail!R585+Misc!R585","v":1735412.782139424},{"$f":"+Distribution!S585+Transmission!S585+Generation!S585+Retail!S585+Misc!S585","v":1658771.3652586481},{"$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":6098571.2442795783},{"$f":"+Distribution!I586+Transmission!I586+Generation!I586+Retail!I586+Misc!I586","v":2028986.7927559793},{"$f":"+Distribution!J586+Transmission!J586+Generation!J586+Retail!J586+Misc!J586","v":1661406.0013517991},{"$f":"+Distribution!K586+Transmission!K586+Generation!K586+Retail!K586+Misc!K586","v":552993.61057240644},{"$f":"+Distribution!L586+Transmission!L586+Generation!L586+Retail!L586+Misc!L586","v":11394.791754648462},{"$f":"+Distribution!M586+Transmission!M586+Generation!M586+Retail!M586+Misc!M586","v":1137408.0185916862},{"$f":"+Distribution!N586+Transmission!N586+Generation!N586+Retail!N586+Misc!N586","v":44197.623194546009},{"$f":"+Distribution!O586+Transmission!O586+Generation!O586+Retail!O586+Misc!O586","v":1407.5067717652505},{"$f":"+Distribution!P586+Transmission!P586+Generation!P586+Retail!P586+Misc!P586","v":2513.0613157772113},{"$f":"+Distribution!Q586+Transmission!Q586+Generation!Q586+Retail!Q586+Misc!Q586","v":424321.19803968357},{"$f":"+Distribution!R586+Transmission!R586+Generation!R586+Retail!R586+Misc!R586","v":119612.55783232003},{"$f":"+Distribution!S586+Transmission!S586+Generation!S586+Retail!S586+Misc!S586","v":114330.08209896667},{"$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":94580405.275011897},{"$f":"+Distribution!I587+Transmission!I587+Generation!I587+Retail!I587+Misc!I587","v":31466778.93392003},{"$f":"+Distribution!J587+Transmission!J587+Generation!J587+Retail!J587+Misc!J587","v":25766109.247568954},{"$f":"+Distribution!K587+Transmission!K587+Generation!K587+Retail!K587+Misc!K587","v":8576166.0735683944},{"$f":"+Distribution!L587+Transmission!L587+Generation!L587+Retail!L587+Misc!L587","v":176717.46037072438},{"$f":"+Distribution!M587+Transmission!M587+Generation!M587+Retail!M587+Misc!M587","v":17639625.258515432},{"$f":"+Distribution!N587+Transmission!N587+Generation!N587+Retail!N587+Misc!N587","v":685444.00753757788},{"$f":"+Distribution!O587+Transmission!O587+Generation!O587+Retail!O587+Misc!O587","v":21828.483355958037},{"$f":"+Distribution!P587+Transmission!P587+Generation!P587+Retail!P587+Misc!P587","v":38974.105279185125},{"$f":"+Distribution!Q587+Transmission!Q587+Generation!Q587+Retail!Q587+Misc!Q587","v":6580634.9175662845},{"$f":"+Distribution!R587+Transmission!R587+Generation!R587+Retail!R587+Misc!R587","v":1855025.339971744},{"$f":"+Distribution!S587+Transmission!S587+Generation!S587+Retail!S587+Misc!S587","v":1773101.4473576148},{"$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":13985451.891288893},{"$f":"+Distribution!I591+Transmission!I591+Generation!I591+Retail!I591+Misc!I591","v":4652941.8189163711},{"$f":"+Distribution!J591+Transmission!J591+Generation!J591+Retail!J591+Misc!J591","v":3809992.9923093058},{"$f":"+Distribution!K591+Transmission!K591+Generation!K591+Retail!K591+Misc!K591","v":1268143.8368215922},{"$f":"+Distribution!L591+Transmission!L591+Generation!L591+Retail!L591+Misc!L591","v":26130.925673020767},{"$f":"+Distribution!M591+Transmission!M591+Generation!M591+Retail!M591+Misc!M591","v":2608342.9196143392},{"$f":"+Distribution!N591+Transmission!N591+Generation!N591+Retail!N591+Misc!N591","v":101355.49920424944},{"$f":"+Distribution!O591+Transmission!O591+Generation!O591+Retail!O591+Misc!O591","v":3227.7426063769112},{"$f":"+Distribution!P591+Transmission!P591+Generation!P591+Retail!P591+Misc!P591","v":5763.0380500397314},{"$f":"+Distribution!Q591+Transmission!Q591+Generation!Q591+Retail!Q591+Misc!Q591","v":973067.86523227394},{"$f":"+Distribution!R591+Transmission!R591+Generation!R591+Retail!R591+Misc!R591","v":274299.60332545621},{"$f":"+Distribution!S591+Transmission!S591+Generation!S591+Retail!S591+Misc!S591","v":262185.64953586797},{"$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,{"$f":"+Distribution!H593+Transmission!H593+Generation!H593+Retail!H593+Misc!H593","v":0},{"$f":"+Distribution!I593+Transmission!I593+Generation!I593+Retail!I593+Misc!I593","v":0},{"$f":"+Distribution!J593+Transmission!J593+Generation!J593+Retail!J593+Misc!J593","v":0},{"$f":"+Distribution!K593+Transmission!K593+Generation!K593+Retail!K593+Misc!K593","v":0},{"$f":"+Distribution!L593+Transmission!L593+Generation!L593+Retail!L593+Misc!L593","v":0},{"$f":"+Distribution!M593+Transmission!M593+Generation!M593+Retail!M593+Misc!M593","v":0},{"$f":"+Distribution!N593+Transmission!N593+Generation!N593+Retail!N593+Misc!N593","v":0},{"$f":"+Distribution!O593+Transmission!O593+Generation!O593+Retail!O593+Misc!O593","v":0},{"$f":"+Distribution!P593+Transmission!P593+Generation!P593+Retail!P593+Misc!P593","v":0},{"$f":"+Distribution!Q593+Transmission!Q593+Generation!Q593+Retail!Q593+Misc!Q593","v":0},{"$f":"+Distribution!R593+Transmission!R593+Generation!R593+Retail!R593+Misc!R593","v":0},{"$f":"+Distribution!S593+Transmission!S593+Generation!S593+Retail!S593+Misc!S593","v":0},{"$f":"ROUND(SUM(I593:S593)-H593,0)","v":0}]
[{"$f":"ROW()","v":594},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H594+Transmission!H594+Generation!H594+Retail!H594+Misc!H594","v":1293633.8514115121},{"$f":"+Distribution!I594+Transmission!I594+Generation!I594+Retail!I594+Misc!I594","v":430390.31504928687},{"$f":"+Distribution!J594+Transmission!J594+Generation!J594+Retail!J594+Misc!J594","v":352418.78108793299},{"$f":"+Distribution!K594+Transmission!K594+Generation!K594+Retail!K594+Misc!K594","v":117301.4507163057},{"$f":"+Distribution!L594+Transmission!L594+Generation!L594+Retail!L594+Misc!L594","v":2417.0724179740801},{"$f":"+Distribution!M594+Transmission!M594+Generation!M594+Retail!M594+Misc!M594","v":241267.90633088918},{"$f":"+Distribution!N594+Transmission!N594+Generation!N594+Retail!N594+Misc!N594","v":9375.2354815934359},{"$f":"+Distribution!O594+Transmission!O594+Generation!O594+Retail!O594+Misc!O594","v":298.56147171427449},{"$f":"+Distribution!P594+Transmission!P594+Generation!P594+Retail!P594+Misc!P594","v":533.07259332447029},{"$f":"+Distribution!Q594+Transmission!Q594+Generation!Q594+Retail!Q594+Misc!Q594","v":90007.354783385192},{"$f":"+Distribution!R594+Transmission!R594+Generation!R594+Retail!R594+Misc!R594","v":25372.312246240741},{"$f":"+Distribution!S594+Transmission!S594+Generation!S594+Retail!S594+Misc!S594","v":24251.789232865172},{"$f":"ROUND(SUM(I594:S594)-H594,0)","v":0}]
[{"$f":"ROW()","v":595},null,null,null,"System Generation","F10",null,{"$f":"+Distribution!H595+Transmission!H595+Generation!H595+Retail!H595+Misc!H595","v":24033618.745072573},{"$f":"+Distribution!I595+Transmission!I595+Generation!I595+Retail!I595+Misc!I595","v":7995953.9804712478},{"$f":"+Distribution!J595+Transmission!J595+Generation!J595+Retail!J595+Misc!J595","v":6547369.3456837758},{"$f":"+Distribution!K595+Transmission!K595+Generation!K595+Retail!K595+Misc!K595","v":2179270.6967922524},{"$f":"+Distribution!L595+Transmission!L595+Generation!L595+Retail!L595+Misc!L595","v":44905.285146516057},{"$f":"+Distribution!M595+Transmission!M595+Generation!M595+Retail!M595+Misc!M595","v":4482366.3742654519},{"$f":"+Distribution!N595+Transmission!N595+Generation!N595+Retail!N595+Misc!N595","v":174176.66905055169},{"$f":"+Distribution!O595+Transmission!O595+Generation!O595+Retail!O595+Misc!O595","v":5546.7878915809788},{"$f":"+Distribution!P595+Transmission!P595+Generation!P595+Retail!P595+Misc!P595","v":9903.6241649276199},{"$f":"+Distribution!Q595+Transmission!Q595+Generation!Q595+Retail!Q595+Misc!Q595","v":1672190.6641172434},{"$f":"+Distribution!R595+Transmission!R595+Generation!R595+Retail!R595+Misc!R595","v":471376.40882057347},{"$f":"+Distribution!S595+Transmission!S595+Generation!S595+Retail!S595+Misc!S595","v":450558.90866845223},{"$f":"ROUND(SUM(I595:S595)-H595,0)","v":0}]
[{"$f":"ROW()","v":596},null,null,null,"Wind Generation","F10",null,{"$f":"+Distribution!H596+Transmission!H596+Generation!H596+Retail!H596+Misc!H596","v":28421955.558162723},{"$f":"+Distribution!I596+Transmission!I596+Generation!I596+Retail!I596+Misc!I596","v":9455947.9822264221},{"$f":"+Distribution!J596+Transmission!J596+Generation!J596+Retail!J596+Misc!J596","v":7742863.9665033221},{"$f":"+Distribution!K596+Transmission!K596+Generation!K596+Retail!K596+Misc!K596","v":2577187.2122309757},{"$f":"+Distribution!L596+Transmission!L596+Generation!L596+Retail!L596+Misc!L596","v":53104.612846643126},{"$f":"+Distribution!M596+Transmission!M596+Generation!M596+Retail!M596+Misc!M596","v":5300808.8060352961},{"$f":"+Distribution!N596+Transmission!N596+Generation!N596+Retail!N596+Misc!N596","v":205979.86510202702},{"$f":"+Distribution!O596+Transmission!O596+Generation!O596+Retail!O596+Misc!O596","v":6559.5847474027014},{"$f":"+Distribution!P596+Transmission!P596+Generation!P596+Retail!P596+Misc!P596","v":11711.942711000564},{"$f":"+Distribution!Q596+Transmission!Q596+Generation!Q596+Retail!Q596+Misc!Q596","v":1977518.6269050296},{"$f":"+Distribution!R596+Transmission!R596+Generation!R596+Retail!R596+Misc!R596","v":557445.77979591419},{"$f":"+Distribution!S596+Transmission!S596+Generation!S596+Retail!S596+Misc!S596","v":532827.17905868893},{"$f":"ROUND(SUM(I596:S596)-H596,0)","v":0}]
[{"$f":"ROW()","v":597},null,null,null,"Total 403OP",null,null,{"$f":"+Distribution!H597+Transmission!H597+Generation!H597+Retail!H597+Misc!H597","v":53749208.154646814},{"$f":"+Distribution!I597+Transmission!I597+Generation!I597+Retail!I597+Misc!I597","v":17882292.277746957},{"$f":"+Distribution!J597+Transmission!J597+Generation!J597+Retail!J597+Misc!J597","v":14642652.093275031},{"$f":"+Distribution!K597+Transmission!K597+Generation!K597+Retail!K597+Misc!K597","v":4873759.3597395336},{"$f":"+Distribution!L597+Transmission!L597+Generation!L597+Retail!L597+Misc!L597","v":100426.97041113325},{"$f":"+Distribution!M597+Transmission!M597+Generation!M597+Retail!M597+Misc!M597","v":10024443.086631637},{"$f":"+Distribution!N597+Transmission!N597+Generation!N597+Retail!N597+Misc!N597","v":389531.76963417215},{"$f":"+Distribution!O597+Transmission!O597+Generation!O597+Retail!O597+Misc!O597","v":12404.934110697955},{"$f":"+Distribution!P597+Transmission!P597+Generation!P597+Retail!P597+Misc!P597","v":22148.639469252652},{"$f":"+Distribution!Q597+Transmission!Q597+Generation!Q597+Retail!Q597+Misc!Q597","v":3739716.6458056583},{"$f":"+Distribution!R597+Transmission!R597+Generation!R597+Retail!R597+Misc!R597","v":1054194.5008627283},{"$f":"+Distribution!S597+Transmission!S597+Generation!S597+Retail!S597+Misc!S597","v":1007637.8769600063},{"$f":"ROUND(SUM(I597:S597)-H597,0)","v":0}]
[{"$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":40098294.631576881},{"$f":"+Distribution!I599+Transmission!I599+Generation!I599+Retail!I599+Misc!I599","v":13281662.5574234},{"$f":"+Distribution!J599+Transmission!J599+Generation!J599+Retail!J599+Misc!J599","v":10875494.093709739},{"$f":"+Distribution!K599+Transmission!K599+Generation!K599+Retail!K599+Misc!K599","v":3619873.0116215358},{"$f":"+Distribution!L599+Transmission!L599+Generation!L599+Retail!L599+Misc!L599","v":74589.829533480268},{"$f":"+Distribution!M599+Transmission!M599+Generation!M599+Retail!M599+Misc!M599","v":7616763.6661796058},{"$f":"+Distribution!N599+Transmission!N599+Generation!N599+Retail!N599+Misc!N599","v":289315.79013028537},{"$f":"+Distribution!O599+Transmission!O599+Generation!O599+Retail!O599+Misc!O599","v":9213.4803718866242},{"$f":"+Distribution!P599+Transmission!P599+Generation!P599+Retail!P599+Misc!P599","v":16450.394108741548},{"$f":"+Distribution!Q599+Transmission!Q599+Generation!Q599+Retail!Q599+Misc!Q599","v":2777588.7888701959},{"$f":"+Distribution!R599+Transmission!R599+Generation!R599+Retail!R599+Misc!R599","v":788943.09114034846},{"$f":"+Distribution!S599+Transmission!S599+Generation!S599+Retail!S599+Misc!S599","v":748399.92848766351},{"$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":267585.8547231619},{"$f":"+Distribution!I602+Transmission!I602+Generation!I602+Retail!I602+Misc!I602","v":128937.27283159726},{"$f":"+Distribution!J602+Transmission!J602+Generation!J602+Retail!J602+Misc!J602","v":83372.903801460256},{"$f":"+Distribution!K602+Transmission!K602+Generation!K602+Retail!K602+Misc!K602","v":26446.549453018695},{"$f":"+Distribution!L602+Transmission!L602+Generation!L602+Retail!L602+Misc!L602","v":187.0895106426982},{"$f":"+Distribution!M602+Transmission!M602+Generation!M602+Retail!M602+Misc!M602","v":0},{"$f":"+Distribution!N602+Transmission!N602+Generation!N602+Retail!N602+Misc!N602","v":3613.843127653593},{"$f":"+Distribution!O602+Transmission!O602+Generation!O602+Retail!O602+Misc!O602","v":56.441580353118866},{"$f":"+Distribution!P602+Transmission!P602+Generation!P602+Retail!P602+Misc!P602","v":43.055511612609088},{"$f":"+Distribution!Q602+Transmission!Q602+Generation!Q602+Retail!Q602+Misc!Q602","v":24928.698906823727},{"$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":831357.95191319659},{"$f":"+Distribution!I603+Transmission!I603+Generation!I603+Retail!I603+Misc!I603","v":400593.02528322791},{"$f":"+Distribution!J603+Transmission!J603+Generation!J603+Retail!J603+Misc!J603","v":259029.8602336334},{"$f":"+Distribution!K603+Transmission!K603+Generation!K603+Retail!K603+Misc!K603","v":82166.335777275919},{"$f":"+Distribution!L603+Transmission!L603+Generation!L603+Retail!L603+Misc!L603","v":581.26522627017084},{"$f":"+Distribution!M603+Transmission!M603+Generation!M603+Retail!M603+Misc!M603","v":0},{"$f":"+Distribution!N603+Transmission!N603+Generation!N603+Retail!N603+Misc!N603","v":11227.787897271144},{"$f":"+Distribution!O603+Transmission!O603+Generation!O603+Retail!O603+Misc!O603","v":175.35738835544436},{"$f":"+Distribution!P603+Transmission!P603+Generation!P603+Retail!P603+Misc!P603","v":133.76843850683267},{"$f":"+Distribution!Q603+Transmission!Q603+Generation!Q603+Retail!Q603+Misc!Q603","v":77450.551668655942},{"$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,{"$f":"+Distribution!H604+Transmission!H604+Generation!H604+Retail!H604+Misc!H604","v":11199759.367043301},{"$f":"+Distribution!I604+Transmission!I604+Generation!I604+Retail!I604+Misc!I604","v":5396647.1084605604},{"$f":"+Distribution!J604+Transmission!J604+Generation!J604+Retail!J604+Misc!J604","v":3489558.3747281688},{"$f":"+Distribution!K604+Transmission!K604+Generation!K604+Retail!K604+Misc!K604","v":1106915.7234370871},{"$f":"+Distribution!L604+Transmission!L604+Generation!L604+Retail!L604+Misc!L604","v":7830.5988986746497},{"$f":"+Distribution!M604+Transmission!M604+Generation!M604+Retail!M604+Misc!M604","v":0},{"$f":"+Distribution!N604+Transmission!N604+Generation!N604+Retail!N604+Misc!N604","v":151256.77499596172},{"$f":"+Distribution!O604+Transmission!O604+Generation!O604+Retail!O604+Misc!O604","v":2362.3525201082075},{"$f":"+Distribution!P604+Transmission!P604+Generation!P604+Retail!P604+Misc!P604","v":1802.0809432734959},{"$f":"+Distribution!Q604+Transmission!Q604+Generation!Q604+Retail!Q604+Misc!Q604","v":1043386.3530594703},{"$f":"+Distribution!R604+Transmission!R604+Generation!R604+Retail!R604+Misc!R604","v":0},{"$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":-10474425.646638526},{"$f":"+Distribution!I605+Transmission!I605+Generation!I605+Retail!I605+Misc!I605","v":-4999290.1022284525},{"$f":"+Distribution!J605+Transmission!J605+Generation!J605+Retail!J605+Misc!J605","v":-3217749.5179924769},{"$f":"+Distribution!K605+Transmission!K605+Generation!K605+Retail!K605+Misc!K605","v":-1020695.7881383598},{"$f":"+Distribution!L605+Transmission!L605+Generation!L605+Retail!L605+Misc!L605","v":-128375.98217046083},{"$f":"+Distribution!M605+Transmission!M605+Generation!M605+Retail!M605+Misc!M605","v":0},{"$f":"+Distribution!N605+Transmission!N605+Generation!N605+Retail!N605+Misc!N605","v":-139475.07465733858},{"$f":"+Distribution!O605+Transmission!O605+Generation!O605+Retail!O605+Misc!O605","v":-2178.3440385916001},{"$f":"+Distribution!P605+Transmission!P605+Generation!P605+Retail!P605+Misc!P605","v":-1661.7131636473703},{"$f":"+Distribution!Q605+Transmission!Q605+Generation!Q605+Retail!Q605+Misc!Q605","v":-964999.12424919929},{"$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,{"$f":"+Distribution!H606+Transmission!H606+Generation!H606+Retail!H606+Misc!H606","v":7452755.9099181974},{"$f":"+Distribution!I606+Transmission!I606+Generation!I606+Retail!I606+Misc!I606","v":4718876.891759512},{"$f":"+Distribution!J606+Transmission!J606+Generation!J606+Retail!J606+Misc!J606","v":1420154.4355547959},{"$f":"+Distribution!K606+Transmission!K606+Generation!K606+Retail!K606+Misc!K606","v":450484.30363254237},{"$f":"+Distribution!L606+Transmission!L606+Generation!L606+Retail!L606+Misc!L606","v":59002.60258550306},{"$f":"+Distribution!M606+Transmission!M606+Generation!M606+Retail!M606+Misc!M606","v":0},{"$f":"+Distribution!N606+Transmission!N606+Generation!N606+Retail!N606+Misc!N606","v":61557.353925899573},{"$f":"+Distribution!O606+Transmission!O606+Generation!O606+Retail!O606+Misc!O606","v":961.41260569600422},{"$f":"+Distribution!P606+Transmission!P606+Generation!P606+Retail!P606+Misc!P606","v":733.39745893145766},{"$f":"+Distribution!Q606+Transmission!Q606+Generation!Q606+Retail!Q606+Misc!Q606","v":740985.5123953179},{"$f":"+Distribution!R606+Transmission!R606+Generation!R606+Retail!R606+Misc!R606","v":0},{"$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":4335364.2043140987},{"$f":"+Distribution!I607+Transmission!I607+Generation!I607+Retail!I607+Misc!I607","v":2654982.8220727877},{"$f":"+Distribution!J607+Transmission!J607+Generation!J607+Retail!J607+Misc!J607","v":916782.97722236079},{"$f":"+Distribution!K607+Transmission!K607+Generation!K607+Retail!K607+Misc!K607","v":290810.86587237497},{"$f":"+Distribution!L607+Transmission!L607+Generation!L607+Retail!L607+Misc!L607","v":2682.6942944471602},{"$f":"+Distribution!M607+Transmission!M607+Generation!M607+Retail!M607+Misc!M607","v":0},{"$f":"+Distribution!N607+Transmission!N607+Generation!N607+Retail!N607+Misc!N607","v":39738.448713199323},{"$f":"+Distribution!O607+Transmission!O607+Generation!O607+Retail!O607+Misc!O607","v":620.64145202965972},{"$f":"+Distribution!P607+Transmission!P607+Generation!P607+Retail!P607+Misc!P607","v":473.44590775004696},{"$f":"+Distribution!Q607+Transmission!Q607+Generation!Q607+Retail!Q607+Misc!Q607","v":429272.30877914996},{"$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,{"$f":"+Distribution!H608+Transmission!H608+Generation!H608+Retail!H608+Misc!H608","v":12040671.148107134},{"$f":"+Distribution!I608+Transmission!I608+Generation!I608+Retail!I608+Misc!I608","v":7080048.6692250436},{"$f":"+Distribution!J608+Transmission!J608+Generation!J608+Retail!J608+Misc!J608","v":2750945.7829032368},{"$f":"+Distribution!K608+Transmission!K608+Generation!K608+Retail!K608+Misc!K608","v":872621.92358531512},{"$f":"+Distribution!L608+Transmission!L608+Generation!L608+Retail!L608+Misc!L608","v":37625.513999600422},{"$f":"+Distribution!M608+Transmission!M608+Generation!M608+Retail!M608+Misc!M608","v":0},{"$f":"+Distribution!N608+Transmission!N608+Generation!N608+Retail!N608+Misc!N608","v":119241.21697580087},{"$f":"+Distribution!O608+Transmission!O608+Generation!O608+Retail!O608+Misc!O608","v":1862.3284109493507},{"$f":"+Distribution!P608+Transmission!P608+Generation!P608+Retail!P608+Misc!P608","v":1420.6459497141061},{"$f":"+Distribution!Q608+Transmission!Q608+Generation!Q608+Retail!Q608+Misc!Q608","v":1176905.0670574754},{"$f":"+Distribution!R608+Transmission!R608+Generation!R608+Retail!R608+Misc!R608","v":0},{"$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":10480271.696340168},{"$f":"+Distribution!I609+Transmission!I609+Generation!I609+Retail!I609+Misc!I609","v":6165886.1797170518},{"$f":"+Distribution!J609+Transmission!J609+Generation!J609+Retail!J609+Misc!J609","v":2661967.9379195049},{"$f":"+Distribution!K609+Transmission!K609+Generation!K609+Retail!K609+Misc!K609","v":635959.05266563455},{"$f":"+Distribution!L609+Transmission!L609+Generation!L609+Retail!L609+Misc!L609","v":38192.912952694445},{"$f":"+Distribution!M609+Transmission!M609+Generation!M609+Retail!M609+Misc!M609","v":0},{"$f":"+Distribution!N609+Transmission!N609+Generation!N609+Retail!N609+Misc!N609","v":196409.35254570653},{"$f":"+Distribution!O609+Transmission!O609+Generation!O609+Retail!O609+Misc!O609","v":1243.6400637966556},{"$f":"+Distribution!P609+Transmission!P609+Generation!P609+Retail!P609+Misc!P609","v":7353.8638649034292},{"$f":"+Distribution!Q609+Transmission!Q609+Generation!Q609+Retail!Q609+Misc!Q609","v":773258.75661087618},{"$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,{"$f":"+Distribution!H610+Transmission!H610+Generation!H610+Retail!H610+Misc!H610","v":4948731.2193351509},{"$f":"+Distribution!I610+Transmission!I610+Generation!I610+Retail!I610+Misc!I610","v":3957166.7842934253},{"$f":"+Distribution!J610+Transmission!J610+Generation!J610+Retail!J610+Misc!J610","v":379709.5320278873},{"$f":"+Distribution!K610+Transmission!K610+Generation!K610+Retail!K610+Misc!K610","v":34084.59779828952},{"$f":"+Distribution!L610+Transmission!L610+Generation!L610+Retail!L610+Misc!L610","v":0},{"$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":14347.055171419144},{"$f":"+Distribution!P610+Transmission!P610+Generation!P610+Retail!P610+Misc!P610","v":2996.8068343598175},{"$f":"+Distribution!Q610+Transmission!Q610+Generation!Q610+Retail!Q610+Misc!Q610","v":560426.44320976897},{"$f":"+Distribution!R610+Transmission!R610+Generation!R610+Retail!R610+Misc!R610","v":0},{"$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":2585986.9117674245},{"$f":"+Distribution!I611+Transmission!I611+Generation!I611+Retail!I611+Misc!I611","v":1789684.9726029709},{"$f":"+Distribution!J611+Transmission!J611+Generation!J611+Retail!J611+Misc!J611","v":301738.56429557031},{"$f":"+Distribution!K611+Transmission!K611+Generation!K611+Retail!K611+Misc!K611","v":34600.655845844347},{"$f":"+Distribution!L611+Transmission!L611+Generation!L611+Retail!L611+Misc!L611","v":0},{"$f":"+Distribution!M611+Transmission!M611+Generation!M611+Retail!M611+Misc!M611","v":111311.51482782877},{"$f":"+Distribution!N611+Transmission!N611+Generation!N611+Retail!N611+Misc!N611","v":25544.063205917897},{"$f":"+Distribution!O611+Transmission!O611+Generation!O611+Retail!O611+Misc!O611","v":5803.2837007348207},{"$f":"+Distribution!P611+Transmission!P611+Generation!P611+Retail!P611+Misc!P611","v":1212.1874522889129},{"$f":"+Distribution!Q611+Transmission!Q611+Generation!Q611+Retail!Q611+Misc!Q611","v":300944.98086489731},{"$f":"+Distribution!R611+Transmission!R611+Generation!R611+Retail!R611+Misc!R611","v":7573.3444856859323},{"$f":"+Distribution!S611+Transmission!S611+Generation!S611+Retail!S611+Misc!S611","v":7573.3444856859323},0]
[{"$f":"ROW()","v":612},null,null,null,"Inst Cust Premises","F128",null,{"$f":"+Distribution!H612+Transmission!H612+Generation!H612+Retail!H612+Misc!H612","v":277421.62972472882},{"$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},{"$f":"+Distribution!L612+Transmission!L612+Generation!L612+Retail!L612+Misc!L612","v":277421.62972472882},{"$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,{"$f":"+Distribution!H614+Transmission!H614+Generation!H614+Retail!H614+Misc!H614","v":1072052.774010625},{"$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},{"$f":"+Distribution!L614+Transmission!L614+Generation!L614+Retail!L614+Misc!L614","v":1072052.774010625},{"$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":45017533.020558663},{"$f":"+Distribution!I615+Transmission!I615+Generation!I615+Retail!I615+Misc!I615","v":27293533.624017723},{"$f":"+Distribution!J615+Transmission!J615+Generation!J615+Retail!J615+Misc!J615","v":9045510.8506941404},{"$f":"+Distribution!K615+Transmission!K615+Generation!K615+Retail!K615+Misc!K615","v":2513394.2199290227},{"$f":"+Distribution!L615+Transmission!L615+Generation!L615+Retail!L615+Misc!L615","v":1367201.0990327257},{"$f":"+Distribution!M615+Transmission!M615+Generation!M615+Retail!M615+Misc!M615","v":111311.51482782877},{"$f":"+Distribution!N615+Transmission!N615+Generation!N615+Retail!N615+Misc!N615","v":469113.76673007203},{"$f":"+Distribution!O615+Transmission!O615+Generation!O615+Retail!O615+Misc!O615","v":25254.168854850806},{"$f":"+Distribution!P615+Transmission!P615+Generation!P615+Retail!P615+Misc!P615","v":14507.539197693335},{"$f":"+Distribution!Q615+Transmission!Q615+Generation!Q615+Retail!Q615+Misc!Q615","v":4162559.5483032363},{"$f":"+Distribution!R615+Transmission!R615+Generation!R615+Retail!R615+Misc!R615","v":7573.3444856859323},{"$f":"+Distribution!S615+Transmission!S615+Generation!S615+Retail!S615+Misc!S615","v":7573.3444856859323},0]
[{"$f":"ROW()","v":616}]
[{"$f":"ROW()","v":617},null,"403GP","General Depreciation"]
[{"$f":"ROW()","v":618},null,null,null,"Situs","F107G",null,{"$f":"+Distribution!H618+Transmission!H618+Generation!H618+Retail!H618+Misc!H618","v":4632356.8075201083},{"$f":"+Distribution!I618+Transmission!I618+Generation!I618+Retail!I618+Misc!I618","v":2338270.9830624918},{"$f":"+Distribution!J618+Transmission!J618+Generation!J618+Retail!J618+Misc!J618","v":1138613.7521740012},{"$f":"+Distribution!K618+Transmission!K618+Generation!K618+Retail!K618+Misc!K618","v":347375.4720172236},{"$f":"+Distribution!L618+Transmission!L618+Generation!L618+Retail!L618+Misc!L618","v":51558.763898021098},{"$f":"+Distribution!M618+Transmission!M618+Generation!M618+Retail!M618+Misc!M618","v":255128.53467547576},{"$f":"+Distribution!N618+Transmission!N618+Generation!N618+Retail!N618+Misc!N618","v":47303.006520904768},{"$f":"+Distribution!O618+Transmission!O618+Generation!O618+Retail!O618+Misc!O618","v":1904.7788225157526},{"$f":"+Distribution!P618+Transmission!P618+Generation!P618+Retail!P618+Misc!P618","v":1495.6571302607624},{"$f":"+Distribution!Q618+Transmission!Q618+Generation!Q618+Retail!Q618+Misc!Q618","v":399488.52998738189},{"$f":"+Distribution!R618+Transmission!R618+Generation!R618+Retail!R618+Misc!R618","v":26276.464554908358},{"$f":"+Distribution!S618+Transmission!S618+Generation!S618+Retail!S618+Misc!S618","v":24940.864676923266},{"$f":"ROUND(SUM(I618:S618)-H618,0)","v":0}]
[{"$f":"ROW()","v":619},null,null,null,"System Generation","F105G",null,{"$f":"+Distribution!H619+Transmission!H619+Generation!H619+Retail!H619+Misc!H619","v":3592783.7429525759},{"$f":"+Distribution!I619+Transmission!I619+Generation!I619+Retail!I619+Misc!I619","v":1192632.2764090279},{"$f":"+Distribution!J619+Transmission!J619+Generation!J619+Retail!J619+Misc!J619","v":976569.40326378925},{"$f":"+Distribution!K619+Transmission!K619+Generation!K619+Retail!K619+Misc!K619","v":325047.96530527982},{"$f":"+Distribution!L619+Transmission!L619+Generation!L619+Retail!L619+Misc!L619","v":6697.8239967221034},{"$f":"+Distribution!M619+Transmission!M619+Generation!M619+Retail!M619+Misc!M619","v":676355.86098175065},{"$f":"+Distribution!N619+Transmission!N619+Generation!N619+Retail!N619+Misc!N619","v":25979.228721731422},{"$f":"+Distribution!O619+Transmission!O619+Generation!O619+Retail!O619+Misc!O619","v":827.32820699705644},{"$f":"+Distribution!P619+Transmission!P619+Generation!P619+Retail!P619+Misc!P619","v":1477.1698113026123},{"$f":"+Distribution!Q619+Transmission!Q619+Generation!Q619+Retail!Q619+Misc!Q619","v":249414.71189139283},{"$f":"+Distribution!R619+Transmission!R619+Generation!R619+Retail!R619+Misc!R619","v":70579.099233733286},{"$f":"+Distribution!S619+Transmission!S619+Generation!S619+Retail!S619+Misc!S619","v":67202.875130848901},0]
[{"$f":"ROW()","v":620},null,null,null,"System Overheads","F102G",null,{"$f":"+Distribution!H620+Transmission!H620+Generation!H620+Retail!H620+Misc!H620","v":6004126.7334958781},{"$f":"+Distribution!I620+Transmission!I620+Generation!I620+Retail!I620+Misc!I620","v":2376323.9288860825},{"$f":"+Distribution!J620+Transmission!J620+Generation!J620+Retail!J620+Misc!J620","v":1575962.8157127348},{"$f":"+Distribution!K620+Transmission!K620+Generation!K620+Retail!K620+Misc!K620","v":509489.87001324235},{"$f":"+Distribution!L620+Transmission!L620+Generation!L620+Retail!L620+Misc!L620","v":31659.365495463237},{"$f":"+Distribution!M620+Transmission!M620+Generation!M620+Retail!M620+Misc!M620","v":832276.08298869955},{"$f":"+Distribution!N620+Transmission!N620+Generation!N620+Retail!N620+Misc!N620","v":50032.831436179491},{"$f":"+Distribution!O620+Transmission!O620+Generation!O620+Retail!O620+Misc!O620","v":1783.1966182939304},{"$f":"+Distribution!P620+Transmission!P620+Generation!P620+Retail!P620+Misc!P620","v":2275.8129125018195},{"$f":"+Distribution!Q620+Transmission!Q620+Generation!Q620+Retail!Q620+Misc!Q620","v":454298.62952881848},{"$f":"+Distribution!R620+Transmission!R620+Generation!R620+Retail!R620+Misc!R620","v":87030.06285568967},{"$f":"+Distribution!S620+Transmission!S620+Generation!S620+Retail!S620+Misc!S620","v":82994.137048172575},0]
[{"$f":"ROW()","v":621},null,null,null,"Customer - System","F42",null,{"$f":"+Distribution!H621+Transmission!H621+Generation!H621+Retail!H621+Misc!H621","v":650820.85596177203},{"$f":"+Distribution!I621+Transmission!I621+Generation!I621+Retail!I621+Misc!I621","v":566755.23685960588},{"$f":"+Distribution!J621+Transmission!J621+Generation!J621+Retail!J621+Misc!J621","v":12664.863004059407},{"$f":"+Distribution!K621+Transmission!K621+Generation!K621+Retail!K621+Misc!K621","v":225.15695892599592},{"$f":"+Distribution!L621+Transmission!L621+Generation!L621+Retail!L621+Misc!L621","v":6708.0404035974771},{"$f":"+Distribution!M621+Transmission!M621+Generation!M621+Retail!M621+Misc!M621","v":423.97614404808297},{"$f":"+Distribution!N621+Transmission!N621+Generation!N621+Retail!N621+Misc!N621","v":2240.0940609556646},{"$f":"+Distribution!O621+Transmission!O621+Generation!O621+Retail!O621+Misc!O621","v":1706.6645214341549},{"$f":"+Distribution!P621+Transmission!P621+Generation!P621+Retail!P621+Misc!P621","v":356.48736557325145},{"$f":"+Distribution!Q621+Transmission!Q621+Generation!Q621+Retail!Q621+Misc!Q621","v":59734.978335274529},{"$f":"+Distribution!R621+Transmission!R621+Generation!R621+Retail!R621+Misc!R621","v":2.6791541488030517},{"$f":"+Distribution!S621+Transmission!S621+Generation!S621+Retail!S621+Misc!S621","v":2.6791541488030517},0]
[{"$f":"ROW()","v":622},null,null,null,"Energy","F30",null,{"$f":"+Distribution!H622+Transmission!H622+Generation!H622+Retail!H622+Misc!H622","v":21884.899416600787},{"$f":"+Distribution!I622+Transmission!I622+Generation!I622+Retail!I622+Misc!I622","v":6116.4237595450086},{"$f":"+Distribution!J622+Transmission!J622+Generation!J622+Retail!J622+Misc!J622","v":5988.5548512681653},{"$f":"+Distribution!K622+Transmission!K622+Generation!K622+Retail!K622+Misc!K622","v":2132.138504565105},{"$f":"+Distribution!L622+Transmission!L622+Generation!L622+Retail!L622+Misc!L622","v":84.257265016702874},{"$f":"+Distribution!M622+Transmission!M622+Generation!M622+Retail!M622+Misc!M622","v":4779.3328814259194},{"$f":"+Distribution!N622+Transmission!N622+Generation!N622+Retail!N622+Misc!N622","v":187.21396573961584},{"$f":"+Distribution!O622+Transmission!O622+Generation!O622+Retail!O622+Misc!O622","v":6.0908859467433469},{"$f":"+Distribution!P622+Transmission!P622+Generation!P622+Retail!P622+Misc!P622","v":17.289311394873021},{"$f":"+Distribution!Q622+Transmission!Q622+Generation!Q622+Retail!Q622+Misc!Q622","v":1371.287047803263},{"$f":"+Distribution!R622+Transmission!R622+Generation!R622+Retail!R622+Misc!R622","v":505.00522883885338},{"$f":"+Distribution!S622+Transmission!S622+Generation!S622+Retail!S622+Misc!S622","v":697.30571505653666},0]
[{"$f":"ROW()","v":623},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H623+Transmission!H623+Generation!H623+Retail!H623+Misc!H623","v":3177.5472123862392},{"$f":"+Distribution!I623+Transmission!I623+Generation!I623+Retail!I623+Misc!I623","v":1057.1658621415127},{"$f":"+Distribution!J623+Transmission!J623+Generation!J623+Retail!J623+Misc!J623","v":865.64472181726671},{"$f":"+Distribution!K623+Transmission!K623+Generation!K623+Retail!K623+Misc!K623","v":288.12704408265461},{"$f":"+Distribution!L623+Transmission!L623+Generation!L623+Retail!L623+Misc!L623","v":5.9370444855698494},{"$f":"+Distribution!M623+Transmission!M623+Generation!M623+Retail!M623+Misc!M623","v":592.62531075812785},{"$f":"+Distribution!N623+Transmission!N623+Generation!N623+Retail!N623+Misc!N623","v":23.028350207052007},{"$f":"+Distribution!O623+Transmission!O623+Generation!O623+Retail!O623+Misc!O623","v":0.73335524664609397},{"$f":"+Distribution!P623+Transmission!P623+Generation!P623+Retail!P623+Misc!P623","v":1.309383896432103},{"$f":"+Distribution!Q623+Transmission!Q623+Generation!Q623+Retail!Q623+Misc!Q623","v":221.08467475100556},{"$f":"+Distribution!R623+Transmission!R623+Generation!R623+Retail!R623+Misc!R623","v":62.321900406260546},{"$f":"+Distribution!S623+Transmission!S623+Generation!S623+Retail!S623+Misc!S623","v":59.5695645937111},0]
[{"$f":"ROW()","v":624},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H624+Transmission!H624+Generation!H624+Retail!H624+Misc!H624","v":54624.722146068081},{"$f":"+Distribution!I624+Transmission!I624+Generation!I624+Retail!I624+Misc!I624","v":18173.574654276228},{"$f":"+Distribution!J624+Transmission!J624+Generation!J624+Retail!J624+Misc!J624","v":14881.16438432667},{"$f":"+Distribution!K624+Transmission!K624+Generation!K624+Retail!K624+Misc!K624","v":4953.1474038944407},{"$f":"+Distribution!L624+Transmission!L624+Generation!L624+Retail!L624+Misc!L624","v":102.0628125142954},{"$f":"+Distribution!M624+Transmission!M624+Generation!M624+Retail!M624+Misc!M624","v":10187.729960613118},{"$f":"+Distribution!N624+Transmission!N624+Generation!N624+Retail!N624+Misc!N624","v":395.87680291236603},{"$f":"+Distribution!O624+Transmission!O624+Generation!O624+Retail!O624+Misc!O624","v":12.6069964991396},{"$f":"+Distribution!P624+Transmission!P624+Generation!P624+Retail!P624+Misc!P624","v":22.509415830654728},{"$f":"+Distribution!Q624+Transmission!Q624+Generation!Q624+Retail!Q624+Misc!Q624","v":3800.6324129353516},{"$f":"+Distribution!R624+Transmission!R624+Generation!R624+Retail!R624+Misc!R624","v":1071.3661405365474},{"$f":"+Distribution!S624+Transmission!S624+Generation!S624+Retail!S624+Misc!S624","v":1024.0511617292675},0]
[{"$f":"ROW()","v":625},null,null,"Total General Expense",null,null,null,{"$f":"+Distribution!H625+Transmission!H625+Generation!H625+Retail!H625+Misc!H625","v":14959775.308705388},{"$f":"+Distribution!I625+Transmission!I625+Generation!I625+Retail!I625+Misc!I625","v":6499329.5894931713},{"$f":"+Distribution!J625+Transmission!J625+Generation!J625+Retail!J625+Misc!J625","v":3725546.1981119965},{"$f":"+Distribution!K625+Transmission!K625+Generation!K625+Retail!K625+Misc!K625","v":1189511.8772472141},{"$f":"+Distribution!L625+Transmission!L625+Generation!L625+Retail!L625+Misc!L625","v":96816.250915820492},{"$f":"+Distribution!M625+Transmission!M625+Generation!M625+Retail!M625+Misc!M625","v":1779744.1429427711},{"$f":"+Distribution!N625+Transmission!N625+Generation!N625+Retail!N625+Misc!N625","v":126161.2798586304},{"$f":"+Distribution!O625+Transmission!O625+Generation!O625+Retail!O625+Misc!O625","v":6241.399406933424},{"$f":"+Distribution!P625+Transmission!P625+Generation!P625+Retail!P625+Misc!P625","v":5646.2353307604062},{"$f":"+Distribution!Q625+Transmission!Q625+Generation!Q625+Retail!Q625+Misc!Q625","v":1168329.8538783574},{"$f":"+Distribution!R625+Transmission!R625+Generation!R625+Retail!R625+Misc!R625","v":185526.99906826176},{"$f":"+Distribution!S625+Transmission!S625+Generation!S625+Retail!S625+Misc!S625","v":176921.48245147301},0]
[{"$f":"ROW()","v":626}]
[{"$f":"ROW()","v":627},null,"403GV0","General Vehicles",null,"F105G",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,{"$f":"+Distribution!H634+Transmission!H634+Generation!H634+Retail!H634+Misc!H634","v":262390668.28178853},{"$f":"+Distribution!I634+Transmission!I634+Generation!I634+Retail!I634+Misc!I634","v":101076538.80151765},{"$f":"+Distribution!J634+Transmission!J634+Generation!J634+Retail!J634+Misc!J634","v":67865305.475669175},{"$f":"+Distribution!K634+Transmission!K634+Generation!K634+Retail!K634+Misc!K634","v":22040848.378927294},{"$f":"+Distribution!L634+Transmission!L634+Generation!L634+Retail!L634+Misc!L634","v":1841882.5359369048},{"$f":"+Distribution!M634+Transmission!M634+Generation!M634+Retail!M634+Misc!M634","v":39780230.588711612},{"$f":"+Distribution!N634+Transmission!N634+Generation!N634+Retail!N634+Misc!N634","v":2060922.1130949873},{"$f":"+Distribution!O634+Transmission!O634+Generation!O634+Retail!O634+Misc!O634","v":78170.208706703765},{"$f":"+Distribution!P634+Transmission!P634+Generation!P634+Retail!P634+Misc!P634","v":103489.95143567279},{"$f":"+Distribution!Q634+Transmission!Q634+Generation!Q634+Retail!Q634+Misc!Q634","v":19401897.619656008},{"$f":"+Distribution!R634+Transmission!R634+Generation!R634+Retail!R634+Misc!R634","v":4165562.8788542249},{"$f":"+Distribution!S634+Transmission!S634+Generation!S634+Retail!S634+Misc!S634","v":3975819.7292783121},{"$f":"ROUND(SUM(I634:S634)-H634,0)","v":0}]
[{"$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":727.88999999998487},{"$f":"+Distribution!I640+Transmission!I640+Generation!I640+Retail!I640+Misc!I640","v":242.16806485034056},{"$f":"+Distribution!J640+Transmission!J640+Generation!J640+Retail!J640+Misc!J640","v":198.29575910230966},{"$f":"+Distribution!K640+Transmission!K640+Generation!K640+Retail!K640+Misc!K640","v":66.002101652432188},{"$f":"+Distribution!L640+Transmission!L640+Generation!L640+Retail!L640+Misc!L640","v":1.3600160821390359},{"$f":"+Distribution!M640+Transmission!M640+Generation!M640+Retail!M640+Misc!M640","v":135.75440697347884},{"$f":"+Distribution!N640+Transmission!N640+Generation!N640+Retail!N640+Misc!N640","v":5.2751712915141606},{"$f":"+Distribution!O640+Transmission!O640+Generation!O640+Retail!O640+Misc!O640","v":0.16799182350475467},{"$f":"+Distribution!P640+Transmission!P640+Generation!P640+Retail!P640+Misc!P640","v":0.29994438498309667},{"$f":"+Distribution!Q640+Transmission!Q640+Generation!Q640+Retail!Q640+Misc!Q640","v":50.644510733691412},{"$f":"+Distribution!R640+Transmission!R640+Generation!R640+Retail!R640+Misc!R640","v":14.276259345536356},{"$f":"+Distribution!S640+Transmission!S640+Generation!S640+Retail!S640+Misc!S640","v":13.645773760054817},{"$f":"ROUND(SUM(I640:S640)-H640,0)","v":0}]
[{"$f":"ROW()","v":641},null,null,"System Overheads",null,"F102G",null,{"$f":"+Distribution!H641+Transmission!H641+Generation!H641+Retail!H641+Misc!H641","v":661171.76118282927},{"$f":"+Distribution!I641+Transmission!I641+Generation!I641+Retail!I641+Misc!I641","v":261679.73244757127},{"$f":"+Distribution!J641+Transmission!J641+Generation!J641+Retail!J641+Misc!J641","v":173544.32320863914},{"$f":"+Distribution!K641+Transmission!K641+Generation!K641+Retail!K641+Misc!K641","v":56104.797519044143},{"$f":"+Distribution!L641+Transmission!L641+Generation!L641+Retail!L641+Misc!L641","v":3486.3152247918306},{"$f":"+Distribution!M641+Transmission!M641+Generation!M641+Retail!M641+Misc!M641","v":91649.871497563843},{"$f":"+Distribution!N641+Transmission!N641+Generation!N641+Retail!N641+Misc!N641","v":5509.5931091983384},{"$f":"+Distribution!O641+Transmission!O641+Generation!O641+Retail!O641+Misc!O641","v":196.36481723066424},{"$f":"+Distribution!P641+Transmission!P641+Generation!P641+Retail!P641+Misc!P641","v":250.61150409883916},{"$f":"+Distribution!Q641+Transmission!Q641+Generation!Q641+Retail!Q641+Misc!Q641","v":50027.162703413778},{"$f":"+Distribution!R641+Transmission!R641+Generation!R641+Retail!R641+Misc!R641","v":9583.7117516413873},{"$f":"+Distribution!S641+Transmission!S641+Generation!S641+Retail!S641+Misc!S641","v":9139.2773996360265},{"$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":34171.595222585442},{"$f":"+Distribution!I642+Transmission!I642+Generation!I642+Retail!I642+Misc!I642","v":29757.698092859777},{"$f":"+Distribution!J642+Transmission!J642+Generation!J642+Retail!J642+Misc!J642","v":664.97342265509099},{"$f":"+Distribution!K642+Transmission!K642+Generation!K642+Retail!K642+Misc!K642","v":11.821951296562872},{"$f":"+Distribution!L642+Transmission!L642+Generation!L642+Retail!L642+Misc!L642","v":352.2081987826553},{"$f":"+Distribution!M642+Transmission!M642+Generation!M642+Retail!M642+Misc!M642","v":22.261027816992183},{"$f":"+Distribution!N642+Transmission!N642+Generation!N642+Retail!N642+Misc!N642","v":117.616986011264},{"$f":"+Distribution!O642+Transmission!O642+Generation!O642+Retail!O642+Misc!O642","v":89.609066262961022},{"$f":"+Distribution!P642+Transmission!P642+Generation!P642+Retail!P642+Misc!P642","v":18.717503974781227},{"$f":"+Distribution!Q642+Transmission!Q642+Generation!Q642+Retail!Q642+Misc!Q642","v":3136.4076329213558},{"$f":"+Distribution!R642+Transmission!R642+Generation!R642+Retail!R642+Misc!R642","v":0.14067000200311014},{"$f":"+Distribution!S642+Transmission!S642+Generation!S642+Retail!S642+Misc!S642","v":0.14067000200311014},{"$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":696071.24640541465},{"$f":"+Distribution!I643+Transmission!I643+Generation!I643+Retail!I643+Misc!I643","v":291679.59860528138},{"$f":"+Distribution!J643+Transmission!J643+Generation!J643+Retail!J643+Misc!J643","v":174407.59239039652},{"$f":"+Distribution!K643+Transmission!K643+Generation!K643+Retail!K643+Misc!K643","v":56182.621571993142},{"$f":"+Distribution!L643+Transmission!L643+Generation!L643+Retail!L643+Misc!L643","v":3839.8834396566253},{"$f":"+Distribution!M643+Transmission!M643+Generation!M643+Retail!M643+Misc!M643","v":91807.886932354304},{"$f":"+Distribution!N643+Transmission!N643+Generation!N643+Retail!N643+Misc!N643","v":5632.4852665011167},{"$f":"+Distribution!O643+Transmission!O643+Generation!O643+Retail!O643+Misc!O643","v":286.14187531713003},{"$f":"+Distribution!P643+Transmission!P643+Generation!P643+Retail!P643+Misc!P643","v":269.62895245860346},{"$f":"+Distribution!Q643+Transmission!Q643+Generation!Q643+Retail!Q643+Misc!Q643","v":53214.214847068819},{"$f":"+Distribution!R643+Transmission!R643+Generation!R643+Retail!R643+Misc!R643","v":9598.128680988928},{"$f":"+Distribution!S643+Transmission!S643+Generation!S643+Retail!S643+Misc!S643","v":9153.0638433980839},{"$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","F107G",null,{"$f":"+Distribution!H648+Transmission!H648+Generation!H648+Retail!H648+Misc!H648","v":4541626.468536675},{"$f":"+Distribution!I648+Transmission!I648+Generation!I648+Retail!I648+Misc!I648","v":2062809.106750895},{"$f":"+Distribution!J648+Transmission!J648+Generation!J648+Retail!J648+Misc!J648","v":1150072.3607549688},{"$f":"+Distribution!K648+Transmission!K648+Generation!K648+Retail!K648+Misc!K648","v":360843.15062177466},{"$f":"+Distribution!L648+Transmission!L648+Generation!L648+Retail!L648+Misc!L648","v":38275.542484367041},{"$f":"+Distribution!M648+Transmission!M648+Generation!M648+Retail!M648+Misc!M648","v":428444.7188329348},{"$f":"+Distribution!N648+Transmission!N648+Generation!N648+Retail!N648+Misc!N648","v":42411.797825772817},{"$f":"+Distribution!O648+Transmission!O648+Generation!O648+Retail!O648+Misc!O648","v":1627.3433610137954},{"$f":"+Distribution!P648+Transmission!P648+Generation!P648+Retail!P648+Misc!P648","v":1582.2037536934863},{"$f":"+Distribution!Q648+Transmission!Q648+Generation!Q648+Retail!Q648+Misc!Q648","v":369220.03792917076},{"$f":"+Distribution!R648+Transmission!R648+Generation!R648+Retail!R648+Misc!R648","v":44297.592994765706},{"$f":"+Distribution!S648+Transmission!S648+Generation!S648+Retail!S648+Misc!S648","v":42042.613227317917},{"$f":"ROUND(SUM(I648:S648)-H648,0)","v":0}]
[{"$f":"ROW()","v":649},null,null,null,"System Generation","F105G",null,{"$f":"+Distribution!H649+Transmission!H649+Generation!H649+Retail!H649+Misc!H649","v":4765249.3695069877},{"$f":"+Distribution!I649+Transmission!I649+Generation!I649+Retail!I649+Misc!I649","v":1584354.2802410021},{"$f":"+Distribution!J649+Transmission!J649+Generation!J649+Retail!J649+Misc!J649","v":1297325.2062840732},{"$f":"+Distribution!K649+Transmission!K649+Generation!K649+Retail!K649+Misc!K649","v":431810.49624589097},{"$f":"+Distribution!L649+Transmission!L649+Generation!L649+Retail!L649+Misc!L649","v":8897.7351421840449},{"$f":"+Distribution!M649+Transmission!M649+Generation!M649+Retail!M649+Misc!M649","v":891171.34471272794},{"$f":"+Distribution!N649+Transmission!N649+Generation!N649+Retail!N649+Misc!N649","v":34512.148494393703},{"$f":"+Distribution!O649+Transmission!O649+Generation!O649+Retail!O649+Misc!O649","v":1099.0654972600726},{"$f":"+Distribution!P649+Transmission!P649+Generation!P649+Retail!P649+Misc!P649","v":1962.3486295598393},{"$f":"+Distribution!Q649+Transmission!Q649+Generation!Q649+Retail!Q649+Misc!Q649","v":331335.37818548799},{"$f":"+Distribution!R649+Transmission!R649+Generation!R649+Retail!R649+Misc!R649","v":93505.597705427528},{"$f":"+Distribution!S649+Transmission!S649+Generation!S649+Retail!S649+Misc!S649","v":89275.768368980309},{"$f":"ROUND(SUM(I649:S649)-H649,0)","v":0}]
[{"$f":"ROW()","v":650},null,null,null,"System Overheads","F102G",null,{"$f":"+Distribution!H650+Transmission!H650+Generation!H650+Retail!H650+Misc!H650","v":8630892.9650869928},{"$f":"+Distribution!I650+Transmission!I650+Generation!I650+Retail!I650+Misc!I650","v":3415950.1274632532},{"$f":"+Distribution!J650+Transmission!J650+Generation!J650+Retail!J650+Misc!J650","v":2265436.2546165045},{"$f":"+Distribution!K650+Transmission!K650+Generation!K650+Retail!K650+Misc!K650","v":732388.36055015097},{"$f":"+Distribution!L650+Transmission!L650+Generation!L650+Retail!L650+Misc!L650","v":45510.131125232532},{"$f":"+Distribution!M650+Transmission!M650+Generation!M650+Retail!M650+Misc!M650","v":1196391.4335124111},{"$f":"+Distribution!N650+Transmission!N650+Generation!N650+Retail!N650+Misc!N650","v":71921.868413739285},{"$f":"+Distribution!O650+Transmission!O650+Generation!O650+Retail!O650+Misc!O650","v":2563.3334923360117},{"$f":"+Distribution!P650+Transmission!P650+Generation!P650+Retail!P650+Misc!P650","v":3271.4661978711174},{"$f":"+Distribution!Q650+Transmission!Q650+Generation!Q650+Retail!Q650+Misc!Q650","v":653051.31282029964},{"$f":"+Distribution!R650+Transmission!R650+Generation!R650+Retail!R650+Misc!R650","v":125105.14694197642},{"$f":"+Distribution!S650+Transmission!S650+Generation!S650+Retail!S650+Misc!S650","v":119303.52995321731},{"$f":"ROUND(SUM(I650:S650)-H650,0)","v":0}]
[{"$f":"ROW()","v":651},null,null,null,"Customer - System","F42",null,{"$f":"+Distribution!H651+Transmission!H651+Generation!H651+Retail!H651+Misc!H651","v":1731435.1287526111},{"$f":"+Distribution!I651+Transmission!I651+Generation!I651+Retail!I651+Misc!I651","v":1507788.0764178645},{"$f":"+Distribution!J651+Transmission!J651+Generation!J651+Retail!J651+Misc!J651","v":33693.432693797709},{"$f":"+Distribution!K651+Transmission!K651+Generation!K651+Retail!K651+Misc!K651","v":599.00457183639617},{"$f":"+Distribution!L651+Transmission!L651+Generation!L651+Retail!L651+Misc!L651","v":17845.981261182464},{"$f":"+Distribution!M651+Transmission!M651+Generation!M651+Retail!M651+Misc!M651","v":1127.9404813681124},{"$f":"+Distribution!N651+Transmission!N651+Generation!N651+Retail!N651+Misc!N651","v":5959.5163758497483},{"$f":"+Distribution!O651+Transmission!O651+Generation!O651+Retail!O651+Misc!O651","v":4540.3875403470929},{"$f":"+Distribution!P651+Transmission!P651+Generation!P651+Retail!P651+Misc!P651","v":948.39423484341592},{"$f":"+Distribution!Q651+Transmission!Q651+Generation!Q651+Retail!Q651+Misc!Q651","v":158918.1400035613},{"$f":"+Distribution!R651+Transmission!R651+Generation!R651+Retail!R651+Misc!R651","v":7.1275859802092407},{"$f":"+Distribution!S651+Transmission!S651+Generation!S651+Retail!S651+Misc!S651","v":7.1275859802092407},{"$f":"ROUND(SUM(I651:S651)-H651,0)","v":0}]
[{"$f":"ROW()","v":652},null,null,null,"Energy","F30",null,{"$f":"+Distribution!H652+Transmission!H652+Generation!H652+Retail!H652+Misc!H652","v":188562.92090985086},{"$f":"+Distribution!I652+Transmission!I652+Generation!I652+Retail!I652+Misc!I652","v":52699.841459968477},{"$f":"+Distribution!J652+Transmission!J652+Generation!J652+Retail!J652+Misc!J652","v":51598.10759410727},{"$f":"+Distribution!K652+Transmission!K652+Generation!K652+Retail!K652+Misc!K652","v":18370.761343330116},{"$f":"+Distribution!L652+Transmission!L652+Generation!L652+Retail!L652+Misc!L652","v":725.97071144741938},{"$f":"+Distribution!M652+Transmission!M652+Generation!M652+Retail!M652+Misc!M652","v":41179.305920801096},{"$f":"+Distribution!N652+Transmission!N652+Generation!N652+Retail!N652+Misc!N652","v":1613.0580060240386},{"$f":"+Distribution!O652+Transmission!O652+Generation!O652+Retail!O652+Misc!O652","v":52.47980459875825},{"$f":"+Distribution!P652+Transmission!P652+Generation!P652+Retail!P652+Misc!P652","v":148.96678276091407},{"$f":"+Distribution!Q652+Transmission!Q652+Generation!Q652+Retail!Q652+Misc!Q652","v":11815.17384281366},{"$f":"+Distribution!R652+Transmission!R652+Generation!R652+Retail!R652+Misc!R652","v":4351.1856834200817},{"$f":"+Distribution!S652+Transmission!S652+Generation!S652+Retail!S652+Misc!S652","v":6008.0697605790238},{"$f":"ROUND(SUM(I652:S652)-H652,0)","v":0}]
[{"$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":19857766.85279312},{"$f":"+Distribution!I654+Transmission!I654+Generation!I654+Retail!I654+Misc!I654","v":8623601.4323329832},{"$f":"+Distribution!J654+Transmission!J654+Generation!J654+Retail!J654+Misc!J654","v":4798125.3619434517},{"$f":"+Distribution!K654+Transmission!K654+Generation!K654+Retail!K654+Misc!K654","v":1544011.7733329833},{"$f":"+Distribution!L654+Transmission!L654+Generation!L654+Retail!L654+Misc!L654","v":111255.36072441349},{"$f":"+Distribution!M654+Transmission!M654+Generation!M654+Retail!M654+Misc!M654","v":2558314.7434602431},{"$f":"+Distribution!N654+Transmission!N654+Generation!N654+Retail!N654+Misc!N654","v":156418.3891157796},{"$f":"+Distribution!O654+Transmission!O654+Generation!O654+Retail!O654+Misc!O654","v":9882.6096955557296},{"$f":"+Distribution!P654+Transmission!P654+Generation!P654+Retail!P654+Misc!P654","v":7913.3795987287722},{"$f":"+Distribution!Q654+Transmission!Q654+Generation!Q654+Retail!Q654+Misc!Q654","v":1524340.0427813332},{"$f":"+Distribution!R654+Transmission!R654+Generation!R654+Retail!R654+Misc!R654","v":267266.65091156994},{"$f":"+Distribution!S654+Transmission!S654+Generation!S654+Retail!S654+Misc!S654","v":256637.10889607479},{"$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,{"$f":"+Distribution!H665+Transmission!H665+Generation!H665+Retail!H665+Misc!H665","v":116906.76552809709},{"$f":"+Distribution!I665+Transmission!I665+Generation!I665+Retail!I665+Misc!I665","v":38894.730214527423},{"$f":"+Distribution!J665+Transmission!J665+Generation!J665+Retail!J665+Misc!J665","v":31848.377934289823},{"$f":"+Distribution!K665+Transmission!K665+Generation!K665+Retail!K665+Misc!K665","v":10600.6295212775},{"$f":"+Distribution!L665+Transmission!L665+Generation!L665+Retail!L665+Misc!L665","v":218.43284181548421},{"$f":"+Distribution!M665+Transmission!M665+Generation!M665+Retail!M665+Misc!M665","v":21803.581070566557},{"$f":"+Distribution!N665+Transmission!N665+Generation!N665+Retail!N665+Misc!N665","v":847.24781669978688},{"$f":"+Distribution!O665+Transmission!O665+Generation!O665+Retail!O665+Misc!O665","v":26.981248157150436},{"$f":"+Distribution!P665+Transmission!P665+Generation!P665+Retail!P665+Misc!P665","v":48.174212980929667},{"$f":"+Distribution!Q665+Transmission!Q665+Generation!Q665+Retail!Q665+Misc!Q665","v":8134.0394037958768},{"$f":"+Distribution!R665+Transmission!R665+Generation!R665+Retail!R665+Misc!R665","v":2292.9169296555228},{"$f":"+Distribution!S665+Transmission!S665+Generation!S665+Retail!S665+Misc!S665","v":2191.6543343310409},{"$f":"ROUND(SUM(I665:S665)-H665,0)","v":0}]
[{"$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,{"$f":"+Distribution!H669+Transmission!H669+Generation!H669+Retail!H669+Misc!H669","v":2037057.3618124095},{"$f":"+Distribution!I669+Transmission!I669+Generation!I669+Retail!I669+Misc!I669","v":677726.35878946201},{"$f":"+Distribution!J669+Transmission!J669+Generation!J669+Retail!J669+Misc!J669","v":554946.26371505088},{"$f":"+Distribution!K669+Transmission!K669+Generation!K669+Retail!K669+Misc!K669","v":184712.06784841223},{"$f":"+Distribution!L669+Transmission!L669+Generation!L669+Retail!L669+Misc!L669","v":3806.1118744654427},{"$f":"+Distribution!M669+Transmission!M669+Generation!M669+Retail!M669+Misc!M669","v":379919.37535040831},{"$f":"+Distribution!N669+Transmission!N669+Generation!N669+Retail!N669+Misc!N669","v":14762.981376582478},{"$f":"+Distribution!O669+Transmission!O669+Generation!O669+Retail!O669+Misc!O669","v":470.13831869466344},{"$f":"+Distribution!P669+Transmission!P669+Generation!P669+Retail!P669+Misc!P669","v":839.41793068200582},{"$f":"+Distribution!Q669+Transmission!Q669+Generation!Q669+Retail!Q669+Misc!Q669","v":141732.64287935788},{"$f":"+Distribution!R669+Transmission!R669+Generation!R669+Retail!R669+Misc!R669","v":39953.23359157105},{"$f":"+Distribution!S669+Transmission!S669+Generation!S669+Retail!S669+Misc!S669","v":38188.770137722517},{"$f":"ROUND(SUM(I669:S669)-H669,0)","v":0}]
[{"$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":178158.94550325791},{"$f":"+Distribution!I671+Transmission!I671+Generation!I671+Retail!I671+Misc!I671","v":68629.306392323997},{"$f":"+Distribution!J671+Transmission!J671+Generation!J671+Retail!J671+Misc!J671","v":46079.42553359802},{"$f":"+Distribution!K671+Transmission!K671+Generation!K671+Retail!K671+Misc!K671","v":14965.373314914566},{"$f":"+Distribution!L671+Transmission!L671+Generation!L671+Retail!L671+Misc!L671","v":1250.6079293604244},{"$f":"+Distribution!M671+Transmission!M671+Generation!M671+Retail!M671+Misc!M671","v":27010.121891797477},{"$f":"+Distribution!N671+Transmission!N671+Generation!N671+Retail!N671+Misc!N671","v":1399.3321974355933},{"$f":"+Distribution!O671+Transmission!O671+Generation!O671+Retail!O671+Misc!O671","v":53.076285235874487},{"$f":"+Distribution!P671+Transmission!P671+Generation!P671+Retail!P671+Misc!P671","v":70.267973852492815},{"$f":"+Distribution!Q671+Transmission!Q671+Generation!Q671+Retail!Q671+Misc!Q671","v":13173.569179556045},{"$f":"+Distribution!R671+Transmission!R671+Generation!R671+Retail!R671+Misc!R671","v":2828.3486405362091},{"$f":"+Distribution!S671+Transmission!S671+Generation!S671+Retail!S671+Misc!S671","v":2699.5161646472111},{"$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":22885961.172042295},{"$f":"+Distribution!I674+Transmission!I674+Generation!I674+Retail!I674+Misc!I674","v":9700531.4263345785},{"$f":"+Distribution!J674+Transmission!J674+Generation!J674+Retail!J674+Misc!J674","v":5605407.0215167869},{"$f":"+Distribution!K674+Transmission!K674+Generation!K674+Retail!K674+Misc!K674","v":1810472.4655895804},{"$f":"+Distribution!L674+Transmission!L674+Generation!L674+Retail!L674+Misc!L674","v":120370.39680971147},{"$f":"+Distribution!M674+Transmission!M674+Generation!M674+Retail!M674+Misc!M674","v":3078855.7087053698},{"$f":"+Distribution!N674+Transmission!N674+Generation!N674+Retail!N674+Misc!N674","v":179060.43577299858},{"$f":"+Distribution!O674+Transmission!O674+Generation!O674+Retail!O674+Misc!O674","v":10718.947422960548},{"$f":"+Distribution!P674+Transmission!P674+Generation!P674+Retail!P674+Misc!P674","v":9140.8686687028039},{"$f":"+Distribution!Q674+Transmission!Q674+Generation!Q674+Retail!Q674+Misc!Q674","v":1740594.5090911121},{"$f":"+Distribution!R674+Transmission!R674+Generation!R674+Retail!R674+Misc!R674","v":321939.27875432163},{"$f":"+Distribution!S674+Transmission!S674+Generation!S674+Retail!S674+Misc!S674","v":308870.11337617366},{"$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,"F101G",null,{"$f":"+Distribution!H680+Transmission!H680+Generation!H680+Retail!H680+Misc!H680","v":63070623.422166519},{"$f":"+Distribution!I680+Transmission!I680+Generation!I680+Retail!I680+Misc!I680","v":24786272.826105386},{"$f":"+Distribution!J680+Transmission!J680+Generation!J680+Retail!J680+Misc!J680","v":16540350.245428095},{"$f":"+Distribution!K680+Transmission!K680+Generation!K680+Retail!K680+Misc!K680","v":5384671.8880588226},{"$f":"+Distribution!L680+Transmission!L680+Generation!L680+Retail!L680+Misc!L680","v":271962.7443769034},{"$f":"+Distribution!M680+Transmission!M680+Generation!M680+Retail!M680+Misc!M680","v":8878640.8449743092},{"$f":"+Distribution!N680+Transmission!N680+Generation!N680+Retail!N680+Misc!N680","v":530342.68404377869},{"$f":"+Distribution!O680+Transmission!O680+Generation!O680+Retail!O680+Misc!O680","v":18495.397550821781},{"$f":"+Distribution!P680+Transmission!P680+Generation!P680+Retail!P680+Misc!P680","v":24223.384444364343},{"$f":"+Distribution!Q680+Transmission!Q680+Generation!Q680+Retail!Q680+Misc!Q680","v":4804586.7858953197},{"$f":"+Distribution!R680+Transmission!R680+Generation!R680+Retail!R680+Misc!R680","v":925324.83103100455},{"$f":"+Distribution!S680+Transmission!S680+Generation!S680+Retail!S680+Misc!S680","v":905751.79025771166},{"$f":"ROUND(SUM(I680:S680)-H680,0)","v":0}]
[{"$f":"ROW()","v":681},null,null,null,"Customer - System","F101G",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":-980.86893526568167},{"$f":"+Distribution!J681+Transmission!J681+Generation!J681+Retail!J681+Misc!J681","v":-659.81681843392232},{"$f":"+Distribution!K681+Transmission!K681+Generation!K681+Retail!K681+Misc!K681","v":-213.95929159026286},{"$f":"+Distribution!L681+Transmission!L681+Generation!L681+Retail!L681+Misc!L681","v":-12.835249106279425},{"$f":"+Distribution!M681+Transmission!M681+Generation!M681+Retail!M681+Misc!M681","v":-355.94161873198493},{"$f":"+Distribution!N681+Transmission!N681+Generation!N681+Retail!N681+Misc!N681","v":-20.801781634993013},{"$f":"+Distribution!O681+Transmission!O681+Generation!O681+Retail!O681+Misc!O681","v":-0.73734511460364205},{"$f":"+Distribution!P681+Transmission!P681+Generation!P681+Retail!P681+Misc!P681","v":-0.97454141294506813},{"$f":"+Distribution!Q681+Transmission!Q681+Generation!Q681+Retail!Q681+Misc!Q681","v":-188.55988428610061},{"$f":"+Distribution!R681+Transmission!R681+Generation!R681+Retail!R681+Misc!R681","v":-37.237890156797967},{"$f":"+Distribution!S681+Transmission!S681+Generation!S681+Retail!S681+Misc!S681","v":-35.996644266428689},{"$f":"ROUND(SUM(I681:S681)-H681,0)","v":0}]
[{"$f":"ROW()","v":682},null,null,"Total Taxes Other Than Income",null,null,null,{"$f":"+Distribution!H682+Transmission!H682+Generation!H682+Retail!H682+Misc!H682","v":63068115.692166522},{"$f":"+Distribution!I682+Transmission!I682+Generation!I682+Retail!I682+Misc!I682","v":24785291.957170121},{"$f":"+Distribution!J682+Transmission!J682+Generation!J682+Retail!J682+Misc!J682","v":16539690.42860966},{"$f":"+Distribution!K682+Transmission!K682+Generation!K682+Retail!K682+Misc!K682","v":5384457.9287672322},{"$f":"+Distribution!L682+Transmission!L682+Generation!L682+Retail!L682+Misc!L682","v":271949.90912779712},{"$f":"+Distribution!M682+Transmission!M682+Generation!M682+Retail!M682+Misc!M682","v":8878284.903355578},{"$f":"+Distribution!N682+Transmission!N682+Generation!N682+Retail!N682+Misc!N682","v":530321.88226214366},{"$f":"+Distribution!O682+Transmission!O682+Generation!O682+Retail!O682+Misc!O682","v":18494.660205707176},{"$f":"+Distribution!P682+Transmission!P682+Generation!P682+Retail!P682+Misc!P682","v":24222.409902951396},{"$f":"+Distribution!Q682+Transmission!Q682+Generation!Q682+Retail!Q682+Misc!Q682","v":4804398.2260110332},{"$f":"+Distribution!R682+Transmission!R682+Generation!R682+Retail!R682+Misc!R682","v":925287.59314084775},{"$f":"+Distribution!S682+Transmission!S682+Generation!S682+Retail!S682+Misc!S682","v":905715.79361344525},{"$f":"ROUND(SUM(I682:S682)-H682,0)","v":0}]
[{"$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}]
[{"$f":"ROW()","v":688},null,"41140","Deferred I T C - Federal",null,"F101G",null,{"$f":"+Distribution!H688+Transmission!H688+Generation!H688+Retail!H688+Misc!H688","v":-4098178.185575108},{"$f":"+Distribution!I688+Transmission!I688+Generation!I688+Retail!I688+Misc!I688","v":-1617723.4317740251},{"$f":"+Distribution!J688+Transmission!J688+Generation!J688+Retail!J688+Misc!J688","v":-1078731.3684296082},{"$f":"+Distribution!K688+Transmission!K688+Generation!K688+Retail!K688+Misc!K688","v":-349016.88215547067},{"$f":"+Distribution!L688+Transmission!L688+Generation!L688+Retail!L688+Misc!L688","v":-17962.772321215409},{"$f":"+Distribution!M688+Transmission!M688+Generation!M688+Retail!M688+Misc!M688","v":-571656.15413821233},{"$f":"+Distribution!N688+Transmission!N688+Generation!N688+Retail!N688+Misc!N688","v":-34588.775093106211},{"$f":"+Distribution!O688+Transmission!O688+Generation!O688+Retail!O688+Misc!O688","v":-1219.0744916800877},{"$f":"+Distribution!P688+Transmission!P688+Generation!P688+Retail!P688+Misc!P688","v":-1579.6635856083292},{"$f":"+Distribution!Q688+Transmission!Q688+Generation!Q688+Retail!Q688+Misc!Q688","v":-307111.45733745059},{"$f":"+Distribution!R688+Transmission!R688+Generation!R688+Retail!R688+Misc!R688","v":-59942.45707276609},{"$f":"+Distribution!S688+Transmission!S688+Generation!S688+Retail!S688+Misc!S688","v":-58646.149175965365},{"$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,"F101G",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":-4098178.185575108},{"$f":"+Distribution!I692+Transmission!I692+Generation!I692+Retail!I692+Misc!I692","v":-1617723.4317740251},{"$f":"+Distribution!J692+Transmission!J692+Generation!J692+Retail!J692+Misc!J692","v":-1078731.3684296082},{"$f":"+Distribution!K692+Transmission!K692+Generation!K692+Retail!K692+Misc!K692","v":-349016.88215547067},{"$f":"+Distribution!L692+Transmission!L692+Generation!L692+Retail!L692+Misc!L692","v":-17962.772321215409},{"$f":"+Distribution!M692+Transmission!M692+Generation!M692+Retail!M692+Misc!M692","v":-571656.15413821233},{"$f":"+Distribution!N692+Transmission!N692+Generation!N692+Retail!N692+Misc!N692","v":-34588.775093106211},{"$f":"+Distribution!O692+Transmission!O692+Generation!O692+Retail!O692+Misc!O692","v":-1219.0744916800877},{"$f":"+Distribution!P692+Transmission!P692+Generation!P692+Retail!P692+Misc!P692","v":-1579.6635856083292},{"$f":"+Distribution!Q692+Transmission!Q692+Generation!Q692+Retail!Q692+Misc!Q692","v":-307111.45733745059},{"$f":"+Distribution!R692+Transmission!R692+Generation!R692+Retail!R692+Misc!R692","v":-59942.45707276609},{"$f":"+Distribution!S692+Transmission!S692+Generation!S692+Retail!S692+Misc!S692","v":-58646.149175965365},{"$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,{"$f":"+Distribution!H694+Transmission!H694+Generation!H694+Retail!H694+Misc!H694","v":154052562.77132612},{"$f":"+Distribution!I694+Transmission!I694+Generation!I694+Retail!I694+Misc!I694","v":60309805.990221538},{"$f":"+Distribution!J694+Transmission!J694+Generation!J694+Retail!J694+Misc!J694","v":40720991.506082393},{"$f":"+Distribution!K694+Transmission!K694+Generation!K694+Retail!K694+Misc!K694","v":13159785.160571052},{"$f":"+Distribution!L694+Transmission!L694+Generation!L694+Retail!L694+Misc!L694","v":659103.44543701562},{"$f":"+Distribution!M694+Transmission!M694+Generation!M694+Retail!M694+Misc!M694","v":21871795.870760474},{"$f":"+Distribution!N694+Transmission!N694+Generation!N694+Retail!N694+Misc!N694","v":1291492.1038024914},{"$f":"+Distribution!O694+Transmission!O694+Generation!O694+Retail!O694+Misc!O694","v":45505.172361433295},{"$f":"+Distribution!P694+Transmission!P694+Generation!P694+Retail!P694+Misc!P694","v":59880.985424341838},{"$f":"+Distribution!Q694+Transmission!Q694+Generation!Q694+Retail!Q694+Misc!Q694","v":11382698.515882947},{"$f":"+Distribution!R694+Transmission!R694+Generation!R694+Retail!R694+Misc!R694","v":2300887.6597841722},{"$f":"+Distribution!S694+Transmission!S694+Generation!S694+Retail!S694+Misc!S694","v":2250616.3609982915},{"$f":"ROUND(SUM(I694:S694)-H694,0)","v":0}]
[{"$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,"F101G",null,{"$f":"+Distribution!H701+Transmission!H701+Generation!H701+Retail!H701+Misc!H701","v":201115745.32072687},{"$f":"+Distribution!I701+Transmission!I701+Generation!I701+Retail!I701+Misc!I701","v":75809179.143468454},{"$f":"+Distribution!J701+Transmission!J701+Generation!J701+Retail!J701+Misc!J701","v":53250002.324900329},{"$f":"+Distribution!K701+Transmission!K701+Generation!K701+Retail!K701+Misc!K701","v":17458966.593127351},{"$f":"+Distribution!L701+Transmission!L701+Generation!L701+Retail!L701+Misc!L701","v":749417.96543225565},{"$f":"+Distribution!M701+Transmission!M701+Generation!M701+Retail!M701+Misc!M701","v":30748866.486905865},{"$f":"+Distribution!N701+Transmission!N701+Generation!N701+Retail!N701+Misc!N701","v":1636109.5088586847},{"$f":"+Distribution!O701+Transmission!O701+Generation!O701+Retail!O701+Misc!O701","v":55795.620942743539},{"$f":"+Distribution!P701+Transmission!P701+Generation!P701+Retail!P701+Misc!P701","v":79488.257203021523},{"$f":"+Distribution!Q701+Transmission!Q701+Generation!Q701+Retail!Q701+Misc!Q701","v":14968445.718258657},{"$f":"+Distribution!R701+Transmission!R701+Generation!R701+Retail!R701+Misc!R701","v":3211127.1148803369},{"$f":"+Distribution!S701+Transmission!S701+Generation!S701+Retail!S701+Misc!S701","v":3148346.586749176},{"$f":"ROUND(SUM(I701:S701)-H701,0)","v":0}]
[{"$f":"ROW()","v":702}]
[{"$f":"ROW()","v":703},null,"41011","Deferred Income Tax - State-DR",null,"F101G",null,{"$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,"F101G",null,{"$f":"+Distribution!H705+Transmission!H705+Generation!H705+Retail!H705+Misc!H705","v":-137634115.13096568},{"$f":"+Distribution!I705+Transmission!I705+Generation!I705+Retail!I705+Misc!I705","v":-55914841.507709593},{"$f":"+Distribution!J705+Transmission!J705+Generation!J705+Retail!J705+Misc!J705","v":-35806586.97303994},{"$f":"+Distribution!K705+Transmission!K705+Generation!K705+Retail!K705+Misc!K705","v":-11588412.189505966},{"$f":"+Distribution!L705+Transmission!L705+Generation!L705+Retail!L705+Misc!L705","v":-660749.91231297061},{"$f":"+Distribution!M705+Transmission!M705+Generation!M705+Retail!M705+Misc!M705","v":-17988539.508588232},{"$f":"+Distribution!N705+Transmission!N705+Generation!N705+Retail!N705+Misc!N705","v":-1188864.0215176276},{"$f":"+Distribution!O705+Transmission!O705+Generation!O705+Retail!O705+Misc!O705","v":-42209.948249235102},{"$f":"+Distribution!P705+Transmission!P705+Generation!P705+Retail!P705+Misc!P705","v":-51755.536320147949},{"$f":"+Distribution!Q705+Transmission!Q705+Generation!Q705+Retail!Q705+Misc!Q705","v":-10689001.479237972},{"$f":"+Distribution!R705+Transmission!R705+Generation!R705+Retail!R705+Misc!R705","v":-1871616.2994147604},{"$f":"+Distribution!S705+Transmission!S705+Generation!S705+Retail!S705+Misc!S705","v":-1831537.7550692193},{"$f":"ROUND(SUM(I705:S705)-H705,0)","v":0}]
[{"$f":"ROW()","v":706}]
[{"$f":"ROW()","v":707},null,"41111","Deferred Income Tax - State-CR",null,"F101G",null,{"$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,{"$f":"+Distribution!H709+Transmission!H709+Generation!H709+Retail!H709+Misc!H709","v":63481630.189761221},{"$f":"+Distribution!I709+Transmission!I709+Generation!I709+Retail!I709+Misc!I709","v":19894337.635758866},{"$f":"+Distribution!J709+Transmission!J709+Generation!J709+Retail!J709+Misc!J709","v":17443415.351860385},{"$f":"+Distribution!K709+Transmission!K709+Generation!K709+Retail!K709+Misc!K709","v":5870554.403621383},{"$f":"+Distribution!L709+Transmission!L709+Generation!L709+Retail!L709+Misc!L709","v":88668.053119285018},{"$f":"+Distribution!M709+Transmission!M709+Generation!M709+Retail!M709+Misc!M709","v":12760326.978317633},{"$f":"+Distribution!N709+Transmission!N709+Generation!N709+Retail!N709+Misc!N709","v":447245.48734105681},{"$f":"+Distribution!O709+Transmission!O709+Generation!O709+Retail!O709+Misc!O709","v":13585.672693508432},{"$f":"+Distribution!P709+Transmission!P709+Generation!P709+Retail!P709+Misc!P709","v":27732.720882873571},{"$f":"+Distribution!Q709+Transmission!Q709+Generation!Q709+Retail!Q709+Misc!Q709","v":4279444.2390206829},{"$f":"+Distribution!R709+Transmission!R709+Generation!R709+Retail!R709+Misc!R709","v":1339510.8154655762},{"$f":"+Distribution!S709+Transmission!S709+Generation!S709+Retail!S709+Misc!S709","v":1316808.831679957},{"$f":"ROUND(SUM(I709:S709)-H709,0)","v":0}]
[{"$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,{"$f":"IF(IncomeTaxOptVal=1,\"S\",\"\")","v":"S"},"F101G",null,{"$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"},"F104G",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"},"F102G",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,{"$f":"IF(IncomeTaxOptVal=1,\"S\",\"\")","v":"S"},"F101G",null,{"$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,{"$f":"+Distribution!H722+Transmission!H722+Generation!H722+Retail!H722+Misc!H722","v":7591.8451969821645},{"$f":"+Distribution!I722+Transmission!I722+Generation!I722+Retail!I722+Misc!I722","v":2121.7800209027305},{"$f":"+Distribution!J722+Transmission!J722+Generation!J722+Retail!J722+Misc!J722","v":2077.4224509333417},{"$f":"+Distribution!K722+Transmission!K722+Generation!K722+Retail!K722+Misc!K722","v":739.63627417472992},{"$f":"+Distribution!L722+Transmission!L722+Generation!L722+Retail!L722+Misc!L722","v":29.228743552857679},{"$f":"+Distribution!M722+Transmission!M722+Generation!M722+Retail!M722+Misc!M722","v":1657.9448088808263},{"$f":"+Distribution!N722+Transmission!N722+Generation!N722+Retail!N722+Misc!N722","v":64.944298785771878},{"$f":"+Distribution!O722+Transmission!O722+Generation!O722+Retail!O722+Misc!O722","v":2.1129209844607963},{"$f":"+Distribution!P722+Transmission!P722+Generation!P722+Retail!P722+Misc!P722","v":5.9976412581878344},{"$f":"+Distribution!Q722+Transmission!Q722+Generation!Q722+Retail!Q722+Misc!Q722","v":475.69782201750013},{"$f":"+Distribution!R722+Transmission!R722+Generation!R722+Retail!R722+Misc!R722","v":175.18570444527185},{"$f":"+Distribution!S722+Transmission!S722+Generation!S722+Retail!S722+Misc!S722","v":241.89451104648631},0]
[{"$f":"ROW()","v":723},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SNP\",\"\")","v":"SNP"},"F104G",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"},"F102G",null,{"$f":"+Distribution!H724+Transmission!H724+Generation!H724+Retail!H724+Misc!H724","v":207336.42350895266},{"$f":"+Distribution!I724+Transmission!I724+Generation!I724+Retail!I724+Misc!I724","v":80680.333736016808},{"$f":"+Distribution!J724+Transmission!J724+Generation!J724+Retail!J724+Misc!J724","v":54623.097812422478},{"$f":"+Distribution!K724+Transmission!K724+Generation!K724+Retail!K724+Misc!K724","v":17715.135552840387},{"$f":"+Distribution!L724+Transmission!L724+Generation!L724+Retail!L724+Misc!L724","v":1019.6095081162949},{"$f":"+Distribution!M724+Transmission!M724+Generation!M724+Retail!M724+Misc!M724","v":29813.792906200571},{"$f":"+Distribution!N724+Transmission!N724+Generation!N724+Retail!N724+Misc!N724","v":1703.9263966580434},{"$f":"+Distribution!O724+Transmission!O724+Generation!O724+Retail!O724+Misc!O724","v":60.135906021426415},{"$f":"+Distribution!P724+Transmission!P724+Generation!P724+Retail!P724+Misc!P724","v":79.282533770394849},{"$f":"+Distribution!Q724+Transmission!Q724+Generation!Q724+Retail!Q724+Misc!Q724","v":15553.002699303985},{"$f":"+Distribution!R724+Transmission!R724+Generation!R724+Retail!R724+Misc!R724","v":3116.644478345775},{"$f":"+Distribution!S724+Transmission!S724+Generation!S724+Retail!S724+Misc!S724","v":2971.461979256519},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,{"$f":"+Distribution!H726+Transmission!H726+Generation!H726+Retail!H726+Misc!H726","v":29876.299418647814},{"$f":"+Distribution!I726+Transmission!I726+Generation!I726+Retail!I726+Misc!I726","v":26313.177497447927},{"$f":"+Distribution!J726+Transmission!J726+Generation!J726+Retail!J726+Misc!J726","v":1633.8586267736894},{"$f":"+Distribution!K726+Transmission!K726+Generation!K726+Retail!K726+Misc!K726","v":509.44508399590535},{"$f":"+Distribution!L726+Transmission!L726+Generation!L726+Retail!L726+Misc!L726","v":0},{"$f":"+Distribution!M726+Transmission!M726+Generation!M726+Retail!M726+Misc!M726","v":862.08858972295911},{"$f":"+Distribution!N726+Transmission!N726+Generation!N726+Retail!N726+Misc!N726","v":125.73902893051041},{"$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":431.99059177682352},{"$f":"+Distribution!R726+Transmission!R726+Generation!R726+Retail!R726+Misc!R726","v":0},{"$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,{"$f":"IF(IncomeTaxOptVal=1,\"S\",\"\")","v":"S"},"F101G",null,{"$f":"+Distribution!H730+Transmission!H730+Generation!H730+Retail!H730+Misc!H730","v":8075002.0000000037},{"$f":"+Distribution!I730+Transmission!I730+Generation!I730+Retail!I730+Misc!I730","v":1899116.0252015085},{"$f":"+Distribution!J730+Transmission!J730+Generation!J730+Retail!J730+Misc!J730","v":2308472.1898253593},{"$f":"+Distribution!K730+Transmission!K730+Generation!K730+Retail!K730+Misc!K730","v":803363.13903478684},{"$f":"+Distribution!L730+Transmission!L730+Generation!L730+Retail!L730+Misc!L730","v":-11089.075530021437},{"$f":"+Distribution!M730+Transmission!M730+Generation!M730+Retail!M730+Misc!M730","v":2100187.8312101928},{"$f":"+Distribution!N730+Transmission!N730+Generation!N730+Retail!N730+Misc!N730","v":46000.749752106211},{"$f":"+Distribution!O730+Transmission!O730+Generation!O730+Retail!O730+Misc!O730","v":1082.9940842798112},{"$f":"+Distribution!P730+Transmission!P730+Generation!P730+Retail!P730+Misc!P730","v":3933.2279628310057},{"$f":"+Distribution!Q730+Transmission!Q730+Generation!Q730+Retail!Q730+Misc!Q730","v":486007.32421427377},{"$f":"+Distribution!R730+Transmission!R730+Generation!R730+Retail!R730+Misc!R730","v":220616.0204028044},{"$f":"+Distribution!S730+Transmission!S730+Generation!S730+Retail!S730+Misc!S730","v":217311.5738418806},{"$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,{"$f":"+Distribution!H731+Transmission!H731+Generation!H731+Retail!H731+Misc!H731","v":480295.21214510105},{"$f":"+Distribution!I731+Transmission!I731+Generation!I731+Retail!I731+Misc!I731","v":159793.59804649785},{"$f":"+Distribution!J731+Transmission!J731+Generation!J731+Retail!J731+Misc!J731","v":130844.63818093344},{"$f":"+Distribution!K731+Transmission!K731+Generation!K731+Retail!K731+Misc!K731","v":43551.214352688046},{"$f":"+Distribution!L731+Transmission!L731+Generation!L731+Retail!L731+Misc!L731","v":897.40099835377737},{"$f":"+Distribution!M731+Transmission!M731+Generation!M731+Retail!M731+Misc!M731","v":89576.985117202828},{"$f":"+Distribution!N731+Transmission!N731+Generation!N731+Retail!N731+Misc!N731","v":3480.8000035164559},{"$f":"+Distribution!O731+Transmission!O731+Generation!O731+Retail!O731+Misc!O731","v":110.84871135591942},{"$f":"+Distribution!P731+Transmission!P731+Generation!P731+Retail!P731+Misc!P731","v":197.91706441521555},{"$f":"+Distribution!Q731+Transmission!Q731+Generation!Q731+Retail!Q731+Misc!Q731","v":33417.571373179555},{"$f":"+Distribution!R731+Transmission!R731+Generation!R731+Retail!R731+Misc!R731","v":9420.1308041091488},{"$f":"+Distribution!S731+Transmission!S731+Generation!S731+Retail!S731+Misc!S731","v":9004.1074928488051},0]
[{"$f":"ROW()","v":732},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"CIAC\",\"\")","v":"CIAC"},"F104G",null,{"$f":"+Distribution!H732+Transmission!H732+Generation!H732+Retail!H732+Misc!H732","v":23998161.07032501},{"$f":"+Distribution!I732+Transmission!I732+Generation!I732+Retail!I732+Misc!I732","v":13841778.636859864},{"$f":"+Distribution!J732+Transmission!J732+Generation!J732+Retail!J732+Misc!J732","v":5678535.8637656886},{"$f":"+Distribution!K732+Transmission!K732+Generation!K732+Retail!K732+Misc!K732","v":1651132.7021439427},{"$f":"+Distribution!L732+Transmission!L732+Generation!L732+Retail!L732+Misc!L732","v":264134.57634339586},{"$f":"+Distribution!M732+Transmission!M732+Generation!M732+Retail!M732+Misc!M732","v":29191.96366051201},{"$f":"+Distribution!N732+Transmission!N732+Generation!N732+Retail!N732+Misc!N732","v":277711.57432121172},{"$f":"+Distribution!O732+Transmission!O732+Generation!O732+Retail!O732+Misc!O732","v":11906.60814164872},{"$f":"+Distribution!P732+Transmission!P732+Generation!P732+Retail!P732+Misc!P732","v":7277.3592659745054},{"$f":"+Distribution!Q732+Transmission!Q732+Generation!Q732+Retail!Q732+Misc!Q732","v":2232525.8289435375},{"$f":"+Distribution!R732+Transmission!R732+Generation!R732+Retail!R732+Misc!R732","v":1982.9784396186719},{"$f":"+Distribution!S732+Transmission!S732+Generation!S732+Retail!S732+Misc!S732","v":1982.9784396186719},0]
[{"$f":"ROW()","v":733},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SNP\",\"\")","v":"SNP"},"F104G",null,{"$f":"+Distribution!H733+Transmission!H733+Generation!H733+Retail!H733+Misc!H733","v":23956366.558873113},{"$f":"+Distribution!I733+Transmission!I733+Generation!I733+Retail!I733+Misc!I733","v":9474181.7607376557},{"$f":"+Distribution!J733+Transmission!J733+Generation!J733+Retail!J733+Misc!J733","v":6289876.642338044},{"$f":"+Distribution!K733+Transmission!K733+Generation!K733+Retail!K733+Misc!K733","v":2035180.5509294064},{"$f":"+Distribution!L733+Transmission!L733+Generation!L733+Retail!L733+Misc!L733","v":103051.58083037671},{"$f":"+Distribution!M733+Transmission!M733+Generation!M733+Retail!M733+Misc!M733","v":3340033.5048522074},{"$f":"+Distribution!N733+Transmission!N733+Generation!N733+Retail!N733+Misc!N733","v":201130.73826171667},{"$f":"+Distribution!O733+Transmission!O733+Generation!O733+Retail!O733+Misc!O733","v":7226.0525100813047},{"$f":"+Distribution!P733+Transmission!P733+Generation!P733+Retail!P733+Misc!P733","v":9332.594297257674},{"$f":"+Distribution!Q733+Transmission!Q733+Generation!Q733+Retail!Q733+Misc!Q733","v":1810444.0990658884},{"$f":"+Distribution!R733+Transmission!R733+Generation!R733+Retail!R733+Misc!R733","v":348785.14747455332},{"$f":"+Distribution!S733+Transmission!S733+Generation!S733+Retail!S733+Misc!S733","v":337123.88757592271},0]
[{"$f":"ROW()","v":734},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"TROJD\",\"\")","v":"TROJD"},"F10",null,{"$f":"+Distribution!H734+Transmission!H734+Generation!H734+Retail!H734+Misc!H734","v":0},{"$f":"+Distribution!I734+Transmission!I734+Generation!I734+Retail!I734+Misc!I734","v":0},{"$f":"+Distribution!J734+Transmission!J734+Generation!J734+Retail!J734+Misc!J734","v":0},{"$f":"+Distribution!K734+Transmission!K734+Generation!K734+Retail!K734+Misc!K734","v":0},{"$f":"+Distribution!L734+Transmission!L734+Generation!L734+Retail!L734+Misc!L734","v":0},{"$f":"+Distribution!M734+Transmission!M734+Generation!M734+Retail!M734+Misc!M734","v":0},{"$f":"+Distribution!N734+Transmission!N734+Generation!N734+Retail!N734+Misc!N734","v":0},{"$f":"+Distribution!O734+Transmission!O734+Generation!O734+Retail!O734+Misc!O734","v":0},{"$f":"+Distribution!P734+Transmission!P734+Generation!P734+Retail!P734+Misc!P734","v":0},{"$f":"+Distribution!Q734+Transmission!Q734+Generation!Q734+Retail!Q734+Misc!Q734","v":0},{"$f":"+Distribution!R734+Transmission!R734+Generation!R734+Retail!R734+Misc!R734","v":0},{"$f":"+Distribution!S734+Transmission!S734+Generation!S734+Retail!S734+Misc!S734","v":0},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,{"$f":"+Distribution!H736+Transmission!H736+Generation!H736+Retail!H736+Misc!H736","v":0},{"$f":"+Distribution!I736+Transmission!I736+Generation!I736+Retail!I736+Misc!I736","v":0},{"$f":"+Distribution!J736+Transmission!J736+Generation!J736+Retail!J736+Misc!J736","v":0},{"$f":"+Distribution!K736+Transmission!K736+Generation!K736+Retail!K736+Misc!K736","v":0},{"$f":"+Distribution!L736+Transmission!L736+Generation!L736+Retail!L736+Misc!L736","v":0},{"$f":"+Distribution!M736+Transmission!M736+Generation!M736+Retail!M736+Misc!M736","v":0},{"$f":"+Distribution!N736+Transmission!N736+Generation!N736+Retail!N736+Misc!N736","v":0},{"$f":"+Distribution!O736+Transmission!O736+Generation!O736+Retail!O736+Misc!O736","v":0},{"$f":"+Distribution!P736+Transmission!P736+Generation!P736+Retail!P736+Misc!P736","v":0},{"$f":"+Distribution!Q736+Transmission!Q736+Generation!Q736+Retail!Q736+Misc!Q736","v":0},{"$f":"+Distribution!R736+Transmission!R736+Generation!R736+Retail!R736+Misc!R736","v":0},{"$f":"+Distribution!S736+Transmission!S736+Generation!S736+Retail!S736+Misc!S736","v":0},0]
[{"$f":"ROW()","v":737},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SG\",\"\")","v":"SG"},"F10",null,{"$f":"+Distribution!H737+Transmission!H737+Generation!H737+Retail!H737+Misc!H737","v":-11032238.137139969},{"$f":"+Distribution!I737+Transmission!I737+Generation!I737+Retail!I737+Misc!I737","v":-3670411.4091955759},{"$f":"+Distribution!J737+Transmission!J737+Generation!J737+Retail!J737+Misc!J737","v":-3005462.4132790202},{"$f":"+Distribution!K737+Transmission!K737+Generation!K737+Retail!K737+Misc!K737","v":-1000358.4373756563},{"$f":"+Distribution!L737+Transmission!L737+Generation!L737+Retail!L737+Misc!L737","v":-20613.033959112323},{"$f":"+Distribution!M737+Transmission!M737+Generation!M737+Retail!M737+Misc!M737","v":-2057556.6993607064},{"$f":"+Distribution!N737+Transmission!N737+Generation!N737+Retail!N737+Misc!N737","v":-79952.940557212816},{"$f":"+Distribution!O737+Transmission!O737+Generation!O737+Retail!O737+Misc!O737","v":-2546.161922813721},{"$f":"+Distribution!P737+Transmission!P737+Generation!P737+Retail!P737+Misc!P737","v":-4546.0960901119406},{"$f":"+Distribution!Q737+Transmission!Q737+Generation!Q737+Retail!Q737+Misc!Q737","v":-767591.67285309103},{"$f":"+Distribution!R737+Transmission!R737+Generation!R737+Retail!R737+Misc!R737","v":-216377.60212055442},{"$f":"+Distribution!S737+Transmission!S737+Generation!S737+Retail!S737+Misc!S737","v":-206821.67042611347},0]
[{"$f":"ROW()","v":738},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"GPS\",\"\")","v":"GPS"},"F102G",null,{"$f":"+Distribution!H738+Transmission!H738+Generation!H738+Retail!H738+Misc!H738","v":0},{"$f":"+Distribution!I738+Transmission!I738+Generation!I738+Retail!I738+Misc!I738","v":0},{"$f":"+Distribution!J738+Transmission!J738+Generation!J738+Retail!J738+Misc!J738","v":0},{"$f":"+Distribution!K738+Transmission!K738+Generation!K738+Retail!K738+Misc!K738","v":0},{"$f":"+Distribution!L738+Transmission!L738+Generation!L738+Retail!L738+Misc!L738","v":0},{"$f":"+Distribution!M738+Transmission!M738+Generation!M738+Retail!M738+Misc!M738","v":0},{"$f":"+Distribution!N738+Transmission!N738+Generation!N738+Retail!N738+Misc!N738","v":0},{"$f":"+Distribution!O738+Transmission!O738+Generation!O738+Retail!O738+Misc!O738","v":0},{"$f":"+Distribution!P738+Transmission!P738+Generation!P738+Retail!P738+Misc!P738","v":0},{"$f":"+Distribution!Q738+Transmission!Q738+Generation!Q738+Retail!Q738+Misc!Q738","v":0},{"$f":"+Distribution!R738+Transmission!R738+Generation!R738+Retail!R738+Misc!R738","v":0},{"$f":"+Distribution!S738+Transmission!S738+Generation!S738+Retail!S738+Misc!S738","v":0},0]
[{"$f":"ROW()","v":739},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SO\",\"\")","v":"SO"},"F102G",null,{"$f":"+Distribution!H739+Transmission!H739+Generation!H739+Retail!H739+Misc!H739","v":3204572.8482754282},{"$f":"+Distribution!I739+Transmission!I739+Generation!I739+Retail!I739+Misc!I739","v":1287938.1846805902},{"$f":"+Distribution!J739+Transmission!J739+Generation!J739+Retail!J739+Misc!J739","v":838269.69041539845},{"$f":"+Distribution!K739+Transmission!K739+Generation!K739+Retail!K739+Misc!K739","v":270203.81134848401},{"$f":"+Distribution!L739+Transmission!L739+Generation!L739+Retail!L739+Misc!L739","v":17945.438665597023},{"$f":"+Distribution!M739+Transmission!M739+Generation!M739+Retail!M739+Misc!M739","v":428940.78130183683},{"$f":"+Distribution!N739+Transmission!N739+Generation!N739+Retail!N739+Misc!N739","v":27042.847225943089},{"$f":"+Distribution!O739+Transmission!O739+Generation!O739+Retail!O739+Misc!O739","v":972.25674867989358},{"$f":"+Distribution!P739+Transmission!P739+Generation!P739+Retail!P739+Misc!P739","v":1204.8000557848775},{"$f":"+Distribution!Q739+Transmission!Q739+Generation!Q739+Retail!Q739+Misc!Q739","v":244392.24847720575},{"$f":"+Distribution!R739+Transmission!R739+Generation!R739+Retail!R739+Misc!R739","v":44867.125364865227},{"$f":"+Distribution!S739+Transmission!S739+Generation!S739+Retail!S739+Misc!S739","v":42795.663991042602},0]
[{"$f":"ROW()","v":740},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SNPD\",\"\")","v":"SNPD"},"F104G",null,{"$f":"+Distribution!H740+Transmission!H740+Generation!H740+Retail!H740+Misc!H740","v":0},{"$f":"+Distribution!I740+Transmission!I740+Generation!I740+Retail!I740+Misc!I740","v":0},{"$f":"+Distribution!J740+Transmission!J740+Generation!J740+Retail!J740+Misc!J740","v":0},{"$f":"+Distribution!K740+Transmission!K740+Generation!K740+Retail!K740+Misc!K740","v":0},{"$f":"+Distribution!L740+Transmission!L740+Generation!L740+Retail!L740+Misc!L740","v":0},{"$f":"+Distribution!M740+Transmission!M740+Generation!M740+Retail!M740+Misc!M740","v":0},{"$f":"+Distribution!N740+Transmission!N740+Generation!N740+Retail!N740+Misc!N740","v":0},{"$f":"+Distribution!O740+Transmission!O740+Generation!O740+Retail!O740+Misc!O740","v":0},{"$f":"+Distribution!P740+Transmission!P740+Generation!P740+Retail!P740+Misc!P740","v":0},{"$f":"+Distribution!Q740+Transmission!Q740+Generation!Q740+Retail!Q740+Misc!Q740","v":0},{"$f":"+Distribution!R740+Transmission!R740+Generation!R740+Retail!R740+Misc!R740","v":0},{"$f":"+Distribution!S740+Transmission!S740+Generation!S740+Retail!S740+Misc!S740","v":0},0]
[{"$f":"ROW()","v":741},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"BADDEBT\",\"\")","v":"BADDEBT"},"F80",null,{"$f":"+Distribution!H741+Transmission!H741+Generation!H741+Retail!H741+Misc!H741","v":-8.198153712038089E-4},{"$f":"+Distribution!I741+Transmission!I741+Generation!I741+Retail!I741+Misc!I741","v":-7.2204214703235558E-4},{"$f":"+Distribution!J741+Transmission!J741+Generation!J741+Retail!J741+Misc!J741","v":-4.4833612015782944E-5},{"$f":"+Distribution!K741+Transmission!K741+Generation!K741+Retail!K741+Misc!K741","v":-1.3979338765877229E-5},{"$f":"+Distribution!L741+Transmission!L741+Generation!L741+Retail!L741+Misc!L741","v":0},{"$f":"+Distribution!M741+Transmission!M741+Generation!M741+Retail!M741+Misc!M741","v":-2.3655991235419313E-5},{"$f":"+Distribution!N741+Transmission!N741+Generation!N741+Retail!N741+Misc!N741","v":-3.4503198415909551E-6},{"$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":-1.1853962312782926E-5},{"$f":"+Distribution!R741+Transmission!R741+Generation!R741+Retail!R741+Misc!R741","v":0},{"$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"},"F151G",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"},"F151G",null,{"$f":"+Distribution!H743+Transmission!H743+Generation!H743+Retail!H743+Misc!H743","v":301844059.12642103},{"$f":"+Distribution!I743+Transmission!I743+Generation!I743+Retail!I743+Misc!I743","v":124835680.69706458},{"$f":"+Distribution!J743+Transmission!J743+Generation!J743+Retail!J743+Misc!J743","v":75896199.0832223},{"$f":"+Distribution!K743+Transmission!K743+Generation!K743+Retail!K743+Misc!K743","v":24288830.35355382},{"$f":"+Distribution!L743+Transmission!L743+Generation!L743+Retail!L743+Misc!L743","v":2965836.7764342846},{"$f":"+Distribution!M743+Transmission!M743+Generation!M743+Retail!M743+Misc!M743","v":39959251.74807585},{"$f":"+Distribution!N743+Transmission!N743+Generation!N743+Retail!N743+Misc!N743","v":2472721.4645263948},{"$f":"+Distribution!O743+Transmission!O743+Generation!O743+Retail!O743+Misc!O743","v":100408.63072400895},{"$f":"+Distribution!P743+Transmission!P743+Generation!P743+Retail!P743+Misc!P743","v":116150.5096381386},{"$f":"+Distribution!Q743+Transmission!Q743+Generation!Q743+Retail!Q743+Misc!Q743","v":23041884.309910282},{"$f":"+Distribution!R743+Transmission!R743+Generation!R743+Retail!R743+Misc!R743","v":4179040.9973229095},{"$f":"+Distribution!S743+Transmission!S743+Generation!S743+Retail!S743+Misc!S743","v":3988054.5559484963},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,{"$f":"+Distribution!H746+Transmission!H746+Generation!H746+Retail!H746+Misc!H746","v":350771023.2462045},{"$f":"+Distribution!I746+Transmission!I746+Generation!I746+Retail!I746+Misc!I746","v":147937192.78392744},{"$f":"+Distribution!J746+Transmission!J746+Generation!J746+Retail!J746+Misc!J746","v":88195070.073313996},{"$f":"+Distribution!K746+Transmission!K746+Generation!K746+Retail!K746+Misc!K746","v":28110867.5508845},{"$f":"+Distribution!L746+Transmission!L746+Generation!L746+Retail!L746+Misc!L746","v":3321212.5020345431},{"$f":"+Distribution!M746+Transmission!M746+Generation!M746+Retail!M746+Misc!M746","v":43921959.941138245},{"$f":"+Distribution!N746+Transmission!N746+Generation!N746+Retail!N746+Misc!N746","v":2950029.8432546002},{"$f":"+Distribution!O746+Transmission!O746+Generation!O746+Retail!O746+Misc!O746","v":119223.47782424674},{"$f":"+Distribution!P746+Transmission!P746+Generation!P746+Retail!P746+Misc!P746","v":133635.59236931853},{"$f":"+Distribution!Q746+Transmission!Q746+Generation!Q746+Retail!Q746+Misc!Q746","v":27097540.40023252},{"$f":"+Distribution!R746+Transmission!R746+Generation!R746+Retail!R746+Misc!R746","v":4591626.6278710971},{"$f":"+Distribution!S746+Transmission!S746+Generation!S746+Retail!S746+Misc!S746","v":4392664.4533539992},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I746:S746)-H746,0),\"\")","v":0}]
[{"$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,{"$f":"IF(IncomeTaxOptVal=1,\"S\",\"\")","v":"S"},"F101G",null,{"$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"},"F101G",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":308859.41421545262},{"$f":"+Distribution!I755+Transmission!I755+Generation!I755+Retail!I755+Misc!I755","v":86320.481694037851},{"$f":"+Distribution!J755+Transmission!J755+Generation!J755+Retail!J755+Misc!J755","v":84515.880477694242},{"$f":"+Distribution!K755+Transmission!K755+Generation!K755+Retail!K755+Misc!K755","v":30090.659180579136},{"$f":"+Distribution!L755+Transmission!L755+Generation!L755+Retail!L755+Misc!L755","v":1189.1144218243362},{"$f":"+Distribution!M755+Transmission!M755+Generation!M755+Retail!M755+Misc!M755","v":67450.250786993958},{"$f":"+Distribution!N755+Transmission!N755+Generation!N755+Retail!N755+Misc!N755","v":2642.1321245565377},{"$f":"+Distribution!O755+Transmission!O755+Generation!O755+Retail!O755+Misc!O755","v":85.96006907563293},{"$f":"+Distribution!P755+Transmission!P755+Generation!P755+Retail!P755+Misc!P755","v":244.00233640362998},{"$f":"+Distribution!Q755+Transmission!Q755+Generation!Q755+Retail!Q755+Misc!Q755","v":19352.83805711626},{"$f":"+Distribution!R755+Transmission!R755+Generation!R755+Retail!R755+Misc!R755","v":7127.0886918764436},{"$f":"+Distribution!S755+Transmission!S755+Generation!S755+Retail!S755+Misc!S755","v":9841.0063752945916},0]
[{"$f":"ROW()","v":756},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SNP\",\"\")","v":"SNP"},"F104G",null,{"$f":"+Distribution!H756+Transmission!H756+Generation!H756+Retail!H756+Misc!H756","v":28444.007801748921},{"$f":"+Distribution!I756+Transmission!I756+Generation!I756+Retail!I756+Misc!I756","v":11246.941843789355},{"$f":"+Distribution!J756+Transmission!J756+Generation!J756+Retail!J756+Misc!J756","v":7468.9741039266855},{"$f":"+Distribution!K756+Transmission!K756+Generation!K756+Retail!K756+Misc!K756","v":2416.7357340806293},{"$f":"+Distribution!L756+Transmission!L756+Generation!L756+Retail!L756+Misc!L756","v":122.32322140928517},{"$f":"+Distribution!M756+Transmission!M756+Generation!M756+Retail!M756+Misc!M756","v":3966.559839960968},{"$f":"+Distribution!N756+Transmission!N756+Generation!N756+Retail!N756+Misc!N756","v":238.81719071819117},{"$f":"+Distribution!O756+Transmission!O756+Generation!O756+Retail!O756+Misc!O756","v":8.5747136888166295},{"$f":"+Distribution!P756+Transmission!P756+Generation!P756+Retail!P756+Misc!P756","v":11.081650931401906},{"$f":"+Distribution!Q756+Transmission!Q756+Generation!Q756+Retail!Q756+Misc!Q756","v":2149.4303911040402},{"$f":"+Distribution!R756+Transmission!R756+Generation!R756+Retail!R756+Misc!R756","v":414.2091965095579},{"$f":"+Distribution!S756+Transmission!S756+Generation!S756+Retail!S756+Misc!S756","v":400.35991562998618},0]
[{"$f":"ROW()","v":757},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"IBT\",\"\")","v":"IBT"},"F150G",null,{"$f":"+Distribution!H757+Transmission!H757+Generation!H757+Retail!H757+Misc!H757","v":-1.8543761015888825E-3},{"$f":"+Distribution!I757+Transmission!I757+Generation!I757+Retail!I757+Misc!I757","v":-6.7105777877413E-4},{"$f":"+Distribution!J757+Transmission!J757+Generation!J757+Retail!J757+Misc!J757","v":-8.0654465281323323E-4},{"$f":"+Distribution!K757+Transmission!K757+Generation!K757+Retail!K757+Misc!K757","v":-1.6254796131462681E-4},{"$f":"+Distribution!L757+Transmission!L757+Generation!L757+Retail!L757+Misc!L757","v":-2.9960836286955174E-5},{"$f":"+Distribution!M757+Transmission!M757+Generation!M757+Retail!M757+Misc!M757","v":3.2822853033811731E-5},{"$f":"+Distribution!N757+Transmission!N757+Generation!N757+Retail!N757+Misc!N757","v":-1.109893773501887E-5},{"$f":"+Distribution!O757+Transmission!O757+Generation!O757+Retail!O757+Misc!O757","v":2.0788128174123833E-9},{"$f":"+Distribution!P757+Transmission!P757+Generation!P757+Retail!P757+Misc!P757","v":-4.6132317207928389E-6},{"$f":"+Distribution!Q757+Transmission!Q757+Generation!Q757+Retail!Q757+Misc!Q757","v":-2.0077803447292788E-4},{"$f":"+Distribution!R757+Transmission!R757+Generation!R757+Retail!R757+Misc!R757","v":1.8224436161456707E-5},{"$f":"+Distribution!S757+Transmission!S757+Generation!S757+Retail!S757+Misc!S757","v":-1.8824034118466825E-5},0]
[{"$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,{"$f":"IF(IncomeTaxOptVal=1,\"SO\",\"\")","v":"SO"},"F102G",null,{"$f":"+Distribution!H759+Transmission!H759+Generation!H759+Retail!H759+Misc!H759","v":-0.11042274105277067},{"$f":"+Distribution!I759+Transmission!I759+Generation!I759+Retail!I759+Misc!I759","v":-4.6806809416283179E-2},{"$f":"+Distribution!J759+Transmission!J759+Generation!J759+Retail!J759+Misc!J759","v":-2.8530542001865292E-2},{"$f":"+Distribution!K759+Transmission!K759+Generation!K759+Retail!K759+Misc!K759","v":-9.0972846268903493E-3},{"$f":"+Distribution!L759+Transmission!L759+Generation!L759+Retail!L759+Misc!L759","v":-7.479567053256806E-4},{"$f":"+Distribution!M759+Transmission!M759+Generation!M759+Retail!M759+Misc!M759","v":-1.2892066522888424E-2},{"$f":"+Distribution!N759+Transmission!N759+Generation!N759+Retail!N759+Misc!N759","v":-9.7375102621521437E-4},{"$f":"+Distribution!O759+Transmission!O759+Generation!O759+Retail!O759+Misc!O759","v":-3.6038835035915349E-5},{"$f":"+Distribution!P759+Transmission!P759+Generation!P759+Retail!P759+Misc!P759","v":-4.0294809297969654E-5},{"$f":"+Distribution!Q759+Transmission!Q759+Generation!Q759+Retail!Q759+Misc!Q759","v":-8.6587062172972153E-3},{"$f":"+Distribution!R759+Transmission!R759+Generation!R759+Retail!R759+Misc!R759","v":-1.3502233060748404E-3},{"$f":"+Distribution!S759+Transmission!S759+Generation!S759+Retail!S759+Misc!S759","v":-1.2890675855965941E-3},0]
[{"$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"},"F101G",null,{"$f":"+Distribution!H763+Transmission!H763+Generation!H763+Retail!H763+Misc!H763","v":27068435.262499999},{"$f":"+Distribution!I763+Transmission!I763+Generation!I763+Retail!I763+Misc!I763","v":10671535.322223771},{"$f":"+Distribution!J763+Transmission!J763+Generation!J763+Retail!J763+Misc!J763","v":7093250.6224965677},{"$f":"+Distribution!K763+Transmission!K763+Generation!K763+Retail!K763+Misc!K763","v":2307918.3520484804},{"$f":"+Distribution!L763+Transmission!L763+Generation!L763+Retail!L763+Misc!L763","v":117932.15043990113},{"$f":"+Distribution!M763+Transmission!M763+Generation!M763+Retail!M763+Misc!M763","v":3785221.004581173},{"$f":"+Distribution!N763+Transmission!N763+Generation!N763+Retail!N763+Misc!N763","v":228172.78412071519},{"$f":"+Distribution!O763+Transmission!O763+Generation!O763+Retail!O763+Misc!O763","v":7969.0323217282566},{"$f":"+Distribution!P763+Transmission!P763+Generation!P763+Retail!P763+Misc!P763","v":10366.42082088156},{"$f":"+Distribution!Q763+Transmission!Q763+Generation!Q763+Retail!Q763+Misc!Q763","v":2065768.0546275077},{"$f":"+Distribution!R763+Transmission!R763+Generation!R763+Retail!R763+Misc!R763","v":394390.33740762103},{"$f":"+Distribution!S763+Transmission!S763+Generation!S763+Retail!S763+Misc!S763","v":385911.18141165428},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I763:S763)-H763,0),\"\")","v":0}]
[{"$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,{"$f":"IF(IncomeTaxOptVal=1,\"SNP\",\"\")","v":"SNP"},"F104G",null,{"$f":"+Distribution!H765+Transmission!H765+Generation!H765+Retail!H765+Misc!H765","v":33667554.155780889},{"$f":"+Distribution!I765+Transmission!I765+Generation!I765+Retail!I765+Misc!I765","v":13313169.195866555},{"$f":"+Distribution!J765+Transmission!J765+Generation!J765+Retail!J765+Misc!J765","v":8840484.7835043613},{"$f":"+Distribution!K765+Transmission!K765+Generation!K765+Retail!K765+Misc!K765","v":2860481.0104897507},{"$f":"+Distribution!L765+Transmission!L765+Generation!L765+Retail!L765+Misc!L765","v":144816.76195107447},{"$f":"+Distribution!M765+Transmission!M765+Generation!M765+Retail!M765+Misc!M765","v":4694378.5597970365},{"$f":"+Distribution!N765+Transmission!N765+Generation!N765+Retail!N765+Misc!N765","v":282688.4033117615},{"$f":"+Distribution!O765+Transmission!O765+Generation!O765+Retail!O765+Misc!O765","v":10150.263784054232},{"$f":"+Distribution!P765+Transmission!P765+Generation!P765+Retail!P765+Misc!P765","v":13116.337546068702},{"$f":"+Distribution!Q765+Transmission!Q765+Generation!Q765+Retail!Q765+Misc!Q765","v":2544235.8883120539},{"$f":"+Distribution!R765+Transmission!R765+Generation!R765+Retail!R765+Misc!R765","v":490211.69394184247},{"$f":"+Distribution!S765+Transmission!S765+Generation!S765+Retail!S765+Misc!S765","v":473821.25727633084},0]
[{"$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":76805.144159926145},{"$f":"+Distribution!I767+Transmission!I767+Generation!I767+Retail!I767+Misc!I767","v":25552.972470786983},{"$f":"+Distribution!J767+Transmission!J767+Generation!J767+Retail!J767+Misc!J767","v":20923.675780894358},{"$f":"+Distribution!K767+Transmission!K767+Generation!K767+Retail!K767+Misc!K767","v":6964.3777662466282},{"$f":"+Distribution!L767+Transmission!L767+Generation!L767+Retail!L767+Misc!L767","v":143.50551765858683},{"$f":"+Distribution!M767+Transmission!M767+Generation!M767+Retail!M767+Misc!M767","v":14324.467705207575},{"$f":"+Distribution!N767+Transmission!N767+Generation!N767+Retail!N767+Misc!N767","v":556.62296708713848},{"$f":"+Distribution!O767+Transmission!O767+Generation!O767+Retail!O767+Misc!O767","v":17.72607979498526},{"$f":"+Distribution!P767+Transmission!P767+Generation!P767+Retail!P767+Misc!P767","v":31.649386210261991},{"$f":"+Distribution!Q767+Transmission!Q767+Generation!Q767+Retail!Q767+Misc!Q767","v":5343.8829325999477},{"$f":"+Distribution!R767+Transmission!R767+Generation!R767+Retail!R767+Misc!R767","v":1506.395412903647},{"$f":"+Distribution!S767+Transmission!S767+Generation!S767+Retail!S767+Misc!S767","v":1439.8681405360278},0]
[{"$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":2305794.4018407483},{"$f":"+Distribution!I769+Transmission!I769+Generation!I769+Retail!I769+Misc!I769","v":644426.79838622571},{"$f":"+Distribution!J769+Transmission!J769+Generation!J769+Retail!J769+Misc!J769","v":630954.52203431423},{"$f":"+Distribution!K769+Transmission!K769+Generation!K769+Retail!K769+Misc!K769","v":224642.24916867039},{"$f":"+Distribution!L769+Transmission!L769+Generation!L769+Retail!L769+Misc!L769","v":8877.3508295201391},{"$f":"+Distribution!M769+Transmission!M769+Generation!M769+Retail!M769+Misc!M769","v":503550.81797478849},{"$f":"+Distribution!N769+Transmission!N769+Generation!N769+Retail!N769+Misc!N769","v":19724.875400677574},{"$f":"+Distribution!O769+Transmission!O769+Generation!O769+Retail!O769+Misc!O769","v":641.73613279656979},{"$f":"+Distribution!P769+Transmission!P769+Generation!P769+Retail!P769+Misc!P769","v":1821.6029540322961},{"$f":"+Distribution!Q769+Transmission!Q769+Generation!Q769+Retail!Q769+Misc!Q769","v":144478.89103584489},{"$f":"+Distribution!R769+Transmission!R769+Generation!R769+Retail!R769+Misc!R769","v":53207.383200201031},{"$f":"+Distribution!S769+Transmission!S769+Generation!S769+Retail!S769+Misc!S769","v":73468.174723676944},0]
[{"$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":61458085.906323791},{"$f":"+Distribution!I770+Transmission!I770+Generation!I770+Retail!I770+Misc!I770","v":20447025.970051423},{"$f":"+Distribution!J770+Transmission!J770+Generation!J770+Retail!J770+Misc!J770","v":16742746.565785609},{"$f":"+Distribution!K770+Transmission!K770+Generation!K770+Retail!K770+Misc!K770","v":5572769.0081649385},{"$f":"+Distribution!L770+Transmission!L770+Generation!L770+Retail!L770+Misc!L770","v":114830.5172623398},{"$f":"+Distribution!M770+Transmission!M770+Generation!M770+Retail!M770+Misc!M770","v":11462179.733116649},{"$f":"+Distribution!N770+Transmission!N770+Generation!N770+Retail!N770+Misc!N770","v":445399.62137748423},{"$f":"+Distribution!O770+Transmission!O770+Generation!O770+Retail!O770+Misc!O770","v":14184.088145894861},{"$f":"+Distribution!P770+Transmission!P770+Generation!P770+Retail!P770+Misc!P770","v":25325.265877276772},{"$f":"+Distribution!Q770+Transmission!Q770+Generation!Q770+Retail!Q770+Misc!Q770","v":4276078.3790888852},{"$f":"+Distribution!R770+Transmission!R770+Generation!R770+Retail!R770+Misc!R770","v":1205390.3382090006},{"$f":"+Distribution!S770+Transmission!S770+Generation!S770+Retail!S770+Misc!S770","v":1152156.4192442887},0]
[{"$f":"ROW()","v":771},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"GPS\",\"\")","v":"GPS"},"F102G",null,{"$f":"+Distribution!H771+Transmission!H771+Generation!H771+Retail!H771+Misc!H771","v":41699380.29970175},{"$f":"+Distribution!I771+Transmission!I771+Generation!I771+Retail!I771+Misc!I771","v":16504833.01429636},{"$f":"+Distribution!J771+Transmission!J771+Generation!J771+Retail!J771+Misc!J771","v":10945103.553856179},{"$f":"+Distribution!K771+Transmission!K771+Generation!K771+Retail!K771+Misc!K771","v":3538380.6286671469},{"$f":"+Distribution!L771+Transmission!L771+Generation!L771+Retail!L771+Misc!L771","v":219930.5412120462},{"$f":"+Distribution!M771+Transmission!M771+Generation!M771+Retail!M771+Misc!M771","v":5779503.1913575325},{"$f":"+Distribution!N771+Transmission!N771+Generation!N771+Retail!N771+Misc!N771","v":347500.8880201045},{"$f":"+Distribution!O771+Transmission!O771+Generation!O771+Retail!O771+Misc!O771","v":12385.538520626713},{"$f":"+Distribution!P771+Transmission!P771+Generation!P771+Retail!P771+Misc!P771","v":15805.294023595681},{"$f":"+Distribution!Q771+Transmission!Q771+Generation!Q771+Retail!Q771+Misc!Q771","v":3155253.6828527432},{"$f":"+Distribution!R771+Transmission!R771+Generation!R771+Retail!R771+Misc!R771","v":604355.13080371893},{"$f":"+Distribution!S771+Transmission!S771+Generation!S771+Retail!S771+Misc!S771","v":576328.83609169966},0]
[{"$f":"ROW()","v":772},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SO\",\"\")","v":"SO"},"F102G",null,{"$f":"+Distribution!H772+Transmission!H772+Generation!H772+Retail!H772+Misc!H772","v":2719508.6805847464},{"$f":"+Distribution!I772+Transmission!I772+Generation!I772+Retail!I772+Misc!I772","v":1094946.0546648281},{"$f":"+Distribution!J772+Transmission!J772+Generation!J772+Retail!J772+Misc!J772","v":711648.37226527627},{"$f":"+Distribution!K772+Transmission!K772+Generation!K772+Retail!K772+Misc!K772","v":229337.54548608672},{"$f":"+Distribution!L772+Transmission!L772+Generation!L772+Retail!L772+Misc!L772","v":15306.407830902557},{"$f":"+Distribution!M772+Transmission!M772+Generation!M772+Retail!M772+Misc!M772","v":361596.84385012306},{"$f":"+Distribution!N772+Transmission!N772+Generation!N772+Retail!N772+Misc!N772","v":22985.862855186864},{"$f":"+Distribution!O772+Transmission!O772+Generation!O772+Retail!O772+Misc!O772","v":826.93615602013415},{"$f":"+Distribution!P772+Transmission!P772+Generation!P772+Retail!P772+Misc!P772","v":1022.4429209417881},{"$f":"+Distribution!Q772+Transmission!Q772+Generation!Q772+Retail!Q772+Misc!Q772","v":207654.58296069957},{"$f":"+Distribution!R772+Transmission!R772+Generation!R772+Retail!R772+Misc!R772","v":37939.754334111778},{"$f":"+Distribution!S772+Transmission!S772+Generation!S772+Retail!S772+Misc!S772","v":36243.877260569745},0]
[{"$f":"ROW()","v":773},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"TAXDEPR\",\"\")","v":"TAXDEPR"},"F151G",null,{"$f":"+Distribution!H773+Transmission!H773+Generation!H773+Retail!H773+Misc!H773","v":349179416.28048533},{"$f":"+Distribution!I773+Transmission!I773+Generation!I773+Retail!I773+Misc!I773","v":136759392.19743904},{"$f":"+Distribution!J773+Transmission!J773+Generation!J773+Retail!J773+Misc!J773","v":89664925.251851216},{"$f":"+Distribution!K773+Transmission!K773+Generation!K773+Retail!K773+Misc!K773","v":29033549.634843666},{"$f":"+Distribution!L773+Transmission!L773+Generation!L773+Retail!L773+Misc!L773","v":2650001.1689208685},{"$f":"+Distribution!M773+Transmission!M773+Generation!M773+Retail!M773+Misc!M773","v":51530064.300808117},{"$f":"+Distribution!N773+Transmission!N773+Generation!N773+Retail!N773+Misc!N773","v":2763625.2987407888},{"$f":"+Distribution!O773+Transmission!O773+Generation!O773+Retail!O773+Misc!O773","v":107746.85878848739},{"$f":"+Distribution!P773+Transmission!P773+Generation!P773+Retail!P773+Misc!P773","v":137116.16366738867},{"$f":"+Distribution!Q773+Transmission!Q773+Generation!Q773+Retail!Q773+Misc!Q773","v":25995057.955161646},{"$f":"+Distribution!R773+Transmission!R773+Generation!R773+Retail!R773+Misc!R773","v":5392400.7915954161},{"$f":"+Distribution!S773+Transmission!S773+Generation!S773+Retail!S773+Misc!S773","v":5145536.658668709},0]
[{"$f":"ROW()","v":774},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SNPD\",\"\")","v":"SNPD"},"F104G",null,{"$f":"+Distribution!H774+Transmission!H774+Generation!H774+Retail!H774+Misc!H774","v":0},{"$f":"+Distribution!I774+Transmission!I774+Generation!I774+Retail!I774+Misc!I774","v":0},{"$f":"+Distribution!J774+Transmission!J774+Generation!J774+Retail!J774+Misc!J774","v":0},{"$f":"+Distribution!K774+Transmission!K774+Generation!K774+Retail!K774+Misc!K774","v":0},{"$f":"+Distribution!L774+Transmission!L774+Generation!L774+Retail!L774+Misc!L774","v":0},{"$f":"+Distribution!M774+Transmission!M774+Generation!M774+Retail!M774+Misc!M774","v":0},{"$f":"+Distribution!N774+Transmission!N774+Generation!N774+Retail!N774+Misc!N774","v":0},{"$f":"+Distribution!O774+Transmission!O774+Generation!O774+Retail!O774+Misc!O774","v":0},{"$f":"+Distribution!P774+Transmission!P774+Generation!P774+Retail!P774+Misc!P774","v":0},{"$f":"+Distribution!Q774+Transmission!Q774+Generation!Q774+Retail!Q774+Misc!Q774","v":0},{"$f":"+Distribution!R774+Transmission!R774+Generation!R774+Retail!R774+Misc!R774","v":0},{"$f":"+Distribution!S774+Transmission!S774+Generation!S774+Retail!S774+Misc!S774","v":0},0]
[{"$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":518512283.44111729},{"$f":"+Distribution!I777+Transmission!I777+Generation!I777+Retail!I777+Misc!I777","v":199558448.90145895},{"$f":"+Distribution!J777+Transmission!J777+Generation!J777+Retail!J777+Misc!J777","v":134742022.17281896},{"$f":"+Distribution!K777+Transmission!K777+Generation!K777+Retail!K777+Misc!K777","v":43806550.192289814},{"$f":"+Distribution!L777+Transmission!L777+Generation!L777+Retail!L777+Misc!L777","v":3273149.8408296271},{"$f":"+Distribution!M777+Transmission!M777+Generation!M777+Retail!M777+Misc!M777","v":78202235.716958344},{"$f":"+Distribution!N777+Transmission!N777+Generation!N777+Retail!N777+Misc!N777","v":4113535.3051242307},{"$f":"+Distribution!O777+Transmission!O777+Generation!O777+Retail!O777+Misc!O777","v":154016.71467613082},{"$f":"+Distribution!P777+Transmission!P777+Generation!P777+Retail!P777+Misc!P777","v":204860.26113882274},{"$f":"+Distribution!Q777+Transmission!Q777+Generation!Q777+Retail!Q777+Misc!Q777","v":38415373.576560721},{"$f":"+Distribution!R777+Transmission!R777+Generation!R777+Retail!R777+Misc!R777","v":8186943.1214612024},{"$f":"+Distribution!S777+Transmission!S777+Generation!S777+Retail!S777+Misc!S777","v":7855147.6378004979},{"$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":-167741260.19491282},{"$f":"+Distribution!I779+Transmission!I779+Generation!I779+Retail!I779+Misc!I779","v":-51621256.117531523},{"$f":"+Distribution!J779+Transmission!J779+Generation!J779+Retail!J779+Misc!J779","v":-46546952.099504948},{"$f":"+Distribution!K779+Transmission!K779+Generation!K779+Retail!K779+Misc!K779","v":-15695682.641405312},{"$f":"+Distribution!L779+Transmission!L779+Generation!L779+Retail!L779+Misc!L779","v":48062.661204915988},{"$f":"+Distribution!M779+Transmission!M779+Generation!M779+Retail!M779+Misc!M779","v":-34280275.775820099},{"$f":"+Distribution!N779+Transmission!N779+Generation!N779+Retail!N779+Misc!N779","v":-1163505.4618696305},{"$f":"+Distribution!O779+Transmission!O779+Generation!O779+Retail!O779+Misc!O779","v":-34793.236851884081},{"$f":"+Distribution!P779+Transmission!P779+Generation!P779+Retail!P779+Misc!P779","v":-71224.66876950422},{"$f":"+Distribution!Q779+Transmission!Q779+Generation!Q779+Retail!Q779+Misc!Q779","v":-11317833.176328199},{"$f":"+Distribution!R779+Transmission!R779+Generation!R779+Retail!R779+Misc!R779","v":-3595316.4935901067},{"$f":"+Distribution!S779+Transmission!S779+Generation!S779+Retail!S779+Misc!S779","v":-3462483.1844464997},{"$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,{"$f":"IF(IncomeTaxOptVal=1,\"State Income Taxes Before Credits\",\"\")","v":"State Income Taxes Before Credits"},null,"F150G",null,{"$f":"+Distribution!H785+Transmission!H785+Generation!H785+Retail!H785+Misc!H785","v":10751193.140442777},{"$f":"+Distribution!I785+Transmission!I785+Generation!I785+Retail!I785+Misc!I785","v":3979464.0576904686},{"$f":"+Distribution!J785+Transmission!J785+Generation!J785+Retail!J785+Misc!J785","v":4548334.7560840948},{"$f":"+Distribution!K785+Transmission!K785+Generation!K785+Retail!K785+Misc!K785","v":929648.92204674811},{"$f":"+Distribution!L785+Transmission!L785+Generation!L785+Retail!L785+Misc!L785","v":174598.37943867678},{"$f":"+Distribution!M785+Transmission!M785+Generation!M785+Retail!M785+Misc!M785","v":-135752.60534872726},{"$f":"+Distribution!N785+Transmission!N785+Generation!N785+Retail!N785+Misc!N785","v":66606.499011443564},{"$f":"+Distribution!O785+Transmission!O785+Generation!O785+Retail!O785+Misc!O785","v":184.49200185092286},{"$f":"+Distribution!P785+Transmission!P785+Generation!P785+Retail!P785+Misc!P785","v":25206.257551695686},{"$f":"+Distribution!Q785+Transmission!Q785+Generation!Q785+Retail!Q785+Misc!Q785","v":1151904.3631099253},{"$f":"+Distribution!R785+Transmission!R785+Generation!R785+Retail!R785+Misc!R785","v":-92956.913478730872},{"$f":"+Distribution!S785+Transmission!S785+Generation!S785+Retail!S785+Misc!S785","v":103954.93233533017},{"$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,{"$f":"+Distribution!H787+Transmission!H787+Generation!H787+Retail!H787+Misc!H787","v":10751193.140442777},{"$f":"+Distribution!I787+Transmission!I787+Generation!I787+Retail!I787+Misc!I787","v":3979464.0576904686},{"$f":"+Distribution!J787+Transmission!J787+Generation!J787+Retail!J787+Misc!J787","v":4548334.7560840948},{"$f":"+Distribution!K787+Transmission!K787+Generation!K787+Retail!K787+Misc!K787","v":929648.92204674811},{"$f":"+Distribution!L787+Transmission!L787+Generation!L787+Retail!L787+Misc!L787","v":174598.37943867678},{"$f":"+Distribution!M787+Transmission!M787+Generation!M787+Retail!M787+Misc!M787","v":-135752.60534872726},{"$f":"+Distribution!N787+Transmission!N787+Generation!N787+Retail!N787+Misc!N787","v":66606.499011443564},{"$f":"+Distribution!O787+Transmission!O787+Generation!O787+Retail!O787+Misc!O787","v":184.49200185092286},{"$f":"+Distribution!P787+Transmission!P787+Generation!P787+Retail!P787+Misc!P787","v":25206.257551695686},{"$f":"+Distribution!Q787+Transmission!Q787+Generation!Q787+Retail!Q787+Misc!Q787","v":1151904.3631099253},{"$f":"+Distribution!R787+Transmission!R787+Generation!R787+Retail!R787+Misc!R787","v":-92956.913478730872},{"$f":"+Distribution!S787+Transmission!S787+Generation!S787+Retail!S787+Misc!S787","v":103954.93233533017},{"$f":"ROUND(SUM(I787:S787)-H787,0)","v":0}]
[{"$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":2103724970.9789979},{"$f":"+Distribution!I791+Transmission!I791+Generation!I791+Retail!I791+Misc!I791","v":749763784.71158862},{"$f":"+Distribution!J791+Transmission!J791+Generation!J791+Retail!J791+Misc!J791","v":590197039.27316487},{"$f":"+Distribution!K791+Transmission!K791+Generation!K791+Retail!K791+Misc!K791","v":185028966.42928797},{"$f":"+Distribution!L791+Transmission!L791+Generation!L791+Retail!L791+Misc!L791","v":12764949.925259596},{"$f":"+Distribution!M791+Transmission!M791+Generation!M791+Retail!M791+Misc!M791","v":319405625.36643451},{"$f":"+Distribution!N791+Transmission!N791+Generation!N791+Retail!N791+Misc!N791","v":16115411.528919818},{"$f":"+Distribution!O791+Transmission!O791+Generation!O791+Retail!O791+Misc!O791","v":612694.03923677863},{"$f":"+Distribution!P791+Transmission!P791+Generation!P791+Retail!P791+Misc!P791","v":1490448.309156484},{"$f":"+Distribution!Q791+Transmission!Q791+Generation!Q791+Retail!Q791+Misc!Q791","v":156843784.50204569},{"$f":"+Distribution!R791+Transmission!R791+Generation!R791+Retail!R791+Misc!R791","v":31829741.880032871},{"$f":"+Distribution!S791+Transmission!S791+Generation!S791+Retail!S791+Misc!S791","v":39672524.71219822},{"$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,{"$f":"+Distribution!H793+Transmission!H793+Generation!H793+Retail!H793+Misc!H793","v":1218268345.7712607},{"$f":"+Distribution!I793+Transmission!I793+Generation!I793+Retail!I793+Misc!I793","v":422700452.22759265},{"$f":"+Distribution!J793+Transmission!J793+Generation!J793+Retail!J793+Misc!J793","v":318544387.3817156},{"$f":"+Distribution!K793+Transmission!K793+Generation!K793+Retail!K793+Misc!K793","v":108341445.07251848},{"$f":"+Distribution!L793+Transmission!L793+Generation!L793+Retail!L793+Misc!L793","v":6170122.8506131992},{"$f":"+Distribution!M793+Transmission!M793+Generation!M793+Retail!M793+Misc!M793","v":217604924.03858298},{"$f":"+Distribution!N793+Transmission!N793+Generation!N793+Retail!N793+Misc!N793","v":9606239.754349988},{"$f":"+Distribution!O793+Transmission!O793+Generation!O793+Retail!O793+Misc!O793","v":427864.21003022586},{"$f":"+Distribution!P793+Transmission!P793+Generation!P793+Retail!P793+Misc!P793","v":676015.62203477335},{"$f":"+Distribution!Q793+Transmission!Q793+Generation!Q793+Retail!Q793+Misc!Q793","v":84507131.87734893},{"$f":"+Distribution!R793+Transmission!R793+Generation!R793+Retail!R793+Misc!R793","v":22894734.329834603},{"$f":"+Distribution!S793+Transmission!S793+Generation!S793+Retail!S793+Misc!S793","v":26795028.406639159},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I793:S793)-H793,0),\"\")","v":0}]
[{"$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":262390668.28178853},{"$f":"+Distribution!I794+Transmission!I794+Generation!I794+Retail!I794+Misc!I794","v":101076538.80151765},{"$f":"+Distribution!J794+Transmission!J794+Generation!J794+Retail!J794+Misc!J794","v":67865305.475669175},{"$f":"+Distribution!K794+Transmission!K794+Generation!K794+Retail!K794+Misc!K794","v":22040848.378927294},{"$f":"+Distribution!L794+Transmission!L794+Generation!L794+Retail!L794+Misc!L794","v":1841882.5359369048},{"$f":"+Distribution!M794+Transmission!M794+Generation!M794+Retail!M794+Misc!M794","v":39780230.588711612},{"$f":"+Distribution!N794+Transmission!N794+Generation!N794+Retail!N794+Misc!N794","v":2060922.1130949873},{"$f":"+Distribution!O794+Transmission!O794+Generation!O794+Retail!O794+Misc!O794","v":78170.208706703765},{"$f":"+Distribution!P794+Transmission!P794+Generation!P794+Retail!P794+Misc!P794","v":103489.95143567279},{"$f":"+Distribution!Q794+Transmission!Q794+Generation!Q794+Retail!Q794+Misc!Q794","v":19401897.619656008},{"$f":"+Distribution!R794+Transmission!R794+Generation!R794+Retail!R794+Misc!R794","v":4165562.8788542249},{"$f":"+Distribution!S794+Transmission!S794+Generation!S794+Retail!S794+Misc!S794","v":3975819.7292783121},0]
[{"$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":22885961.172042295},{"$f":"+Distribution!I795+Transmission!I795+Generation!I795+Retail!I795+Misc!I795","v":9700531.4263345785},{"$f":"+Distribution!J795+Transmission!J795+Generation!J795+Retail!J795+Misc!J795","v":5605407.0215167869},{"$f":"+Distribution!K795+Transmission!K795+Generation!K795+Retail!K795+Misc!K795","v":1810472.4655895804},{"$f":"+Distribution!L795+Transmission!L795+Generation!L795+Retail!L795+Misc!L795","v":120370.39680971147},{"$f":"+Distribution!M795+Transmission!M795+Generation!M795+Retail!M795+Misc!M795","v":3078855.7087053698},{"$f":"+Distribution!N795+Transmission!N795+Generation!N795+Retail!N795+Misc!N795","v":179060.43577299858},{"$f":"+Distribution!O795+Transmission!O795+Generation!O795+Retail!O795+Misc!O795","v":10718.947422960548},{"$f":"+Distribution!P795+Transmission!P795+Generation!P795+Retail!P795+Misc!P795","v":9140.8686687028039},{"$f":"+Distribution!Q795+Transmission!Q795+Generation!Q795+Retail!Q795+Misc!Q795","v":1740594.5090911121},{"$f":"+Distribution!R795+Transmission!R795+Generation!R795+Retail!R795+Misc!R795","v":321939.27875432163},{"$f":"+Distribution!S795+Transmission!S795+Generation!S795+Retail!S795+Misc!S795","v":308870.11337617366},0]
[{"$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":63068115.692166522},{"$f":"+Distribution!I796+Transmission!I796+Generation!I796+Retail!I796+Misc!I796","v":24785291.957170121},{"$f":"+Distribution!J796+Transmission!J796+Generation!J796+Retail!J796+Misc!J796","v":16539690.42860966},{"$f":"+Distribution!K796+Transmission!K796+Generation!K796+Retail!K796+Misc!K796","v":5384457.9287672322},{"$f":"+Distribution!L796+Transmission!L796+Generation!L796+Retail!L796+Misc!L796","v":271949.90912779712},{"$f":"+Distribution!M796+Transmission!M796+Generation!M796+Retail!M796+Misc!M796","v":8878284.903355578},{"$f":"+Distribution!N796+Transmission!N796+Generation!N796+Retail!N796+Misc!N796","v":530321.88226214366},{"$f":"+Distribution!O796+Transmission!O796+Generation!O796+Retail!O796+Misc!O796","v":18494.660205707176},{"$f":"+Distribution!P796+Transmission!P796+Generation!P796+Retail!P796+Misc!P796","v":24222.409902951396},{"$f":"+Distribution!Q796+Transmission!Q796+Generation!Q796+Retail!Q796+Misc!Q796","v":4804398.2260110332},{"$f":"+Distribution!R796+Transmission!R796+Generation!R796+Retail!R796+Misc!R796","v":925287.59314084775},{"$f":"+Distribution!S796+Transmission!S796+Generation!S796+Retail!S796+Misc!S796","v":905715.79361344525},0]
[{"$f":"ROW()","v":797},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"   Interest & Dividends (AFUDC-Equity)\",\"\")","v":"   Interest & Dividends (AFUDC-Equity)"},null,"F104G",null,{"$f":"+Distribution!H797+Transmission!H797+Generation!H797+Retail!H797+Misc!H797","v":-22174381.791836325},{"$f":"+Distribution!I797+Transmission!I797+Generation!I797+Retail!I797+Misc!I797","v":-8822010.823472986},{"$f":"+Distribution!J797+Transmission!J797+Generation!J797+Retail!J797+Misc!J797","v":-5792281.3521165615},{"$f":"+Distribution!K797+Transmission!K797+Generation!K797+Retail!K797+Misc!K797","v":-1873694.2018954293},{"$f":"+Distribution!L797+Transmission!L797+Generation!L797+Retail!L797+Misc!L797","v":-95683.284693323134},{"$f":"+Distribution!M797+Transmission!M797+Generation!M797+Retail!M797+Misc!M797","v":-3078230.5247523887},{"$f":"+Distribution!N797+Transmission!N797+Generation!N797+Retail!N797+Misc!N797","v":-185315.86924520717},{"$f":"+Distribution!O797+Transmission!O797+Generation!O797+Retail!O797+Misc!O797","v":-6857.451687295913},{"$f":"+Distribution!P797+Transmission!P797+Generation!P797+Retail!P797+Misc!P797","v":-8618.4656135104342},{"$f":"+Distribution!Q797+Transmission!Q797+Generation!Q797+Retail!Q797+Misc!Q797","v":-1679400.2319444374},{"$f":"+Distribution!R797+Transmission!R797+Generation!R797+Retail!R797+Misc!R797","v":-321507.10294558521},{"$f":"+Distribution!S797+Transmission!S797+Generation!S797+Retail!S797+Misc!S797","v":-310782.48346959916},0]
[{"$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":682016.9900090259},{"$f":"+Distribution!I798+Transmission!I798+Generation!I798+Retail!I798+Misc!I798","v":738525.67349380476},{"$f":"+Distribution!J798+Transmission!J798+Generation!J798+Retail!J798+Misc!J798","v":-16998.223590115631},{"$f":"+Distribution!K798+Transmission!K798+Generation!K798+Retail!K798+Misc!K798","v":-6879.5198278962434},{"$f":"+Distribution!L798+Transmission!L798+Generation!L798+Retail!L798+Misc!L798","v":-512.54955702997779},{"$f":"+Distribution!M798+Transmission!M798+Generation!M798+Retail!M798+Misc!M798","v":-20365.502486521465},{"$f":"+Distribution!N798+Transmission!N798+Generation!N798+Retail!N798+Misc!N798","v":2082.144558081488},{"$f":"+Distribution!O798+Transmission!O798+Generation!O798+Retail!O798+Misc!O798","v":-58.645136137993475},{"$f":"+Distribution!P798+Transmission!P798+Generation!P798+Retail!P798+Misc!P798","v":-111.64229625343853},{"$f":"+Distribution!Q798+Transmission!Q798+Generation!Q798+Retail!Q798+Misc!Q798","v":-3711.9901061808923},{"$f":"+Distribution!R798+Transmission!R798+Generation!R798+Retail!R798+Misc!R798","v":-4970.1435187921697},{"$f":"+Distribution!S798+Transmission!S798+Generation!S798+Retail!S798+Misc!S798","v":-4982.611523932459},0]
[{"$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":1545120726.1154306},{"$f":"+Distribution!I799+Transmission!I799+Generation!I799+Retail!I799+Misc!I799","v":550179329.26263583},{"$f":"+Distribution!J799+Transmission!J799+Generation!J799+Retail!J799+Misc!J799","v":402745510.73180443},{"$f":"+Distribution!K799+Transmission!K799+Generation!K799+Retail!K799+Misc!K799","v":135696650.12407929},{"$f":"+Distribution!L799+Transmission!L799+Generation!L799+Retail!L799+Misc!L799","v":8308129.85823726},{"$f":"+Distribution!M799+Transmission!M799+Generation!M799+Retail!M799+Misc!M799","v":266243699.21211663},{"$f":"+Distribution!N799+Transmission!N799+Generation!N799+Retail!N799+Misc!N799","v":12193310.460792992},{"$f":"+Distribution!O799+Transmission!O799+Generation!O799+Retail!O799+Misc!O799","v":528331.92954216339},{"$f":"+Distribution!P799+Transmission!P799+Generation!P799+Retail!P799+Misc!P799","v":804138.74413233646},{"$f":"+Distribution!Q799+Transmission!Q799+Generation!Q799+Retail!Q799+Misc!Q799","v":108770910.01005645},{"$f":"+Distribution!R799+Transmission!R799+Generation!R799+Retail!R799+Misc!R799","v":27981046.834119622},{"$f":"+Distribution!S799+Transmission!S799+Generation!S799+Retail!S799+Misc!S799","v":31669668.947913565},0]
[{"$f":"ROW()","v":800},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"Other Deductions:\",\"\")","v":"Other Deductions:"}]
[{"$f":"ROW()","v":801},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"   Interest Deductions\",\"\")","v":"   Interest Deductions"},null,"F101G",null,{"$f":"+Distribution!H801+Transmission!H801+Generation!H801+Retail!H801+Misc!H801","v":154052562.77132612},{"$f":"+Distribution!I801+Transmission!I801+Generation!I801+Retail!I801+Misc!I801","v":60309805.990221538},{"$f":"+Distribution!J801+Transmission!J801+Generation!J801+Retail!J801+Misc!J801","v":40720991.506082393},{"$f":"+Distribution!K801+Transmission!K801+Generation!K801+Retail!K801+Misc!K801","v":13159785.160571052},{"$f":"+Distribution!L801+Transmission!L801+Generation!L801+Retail!L801+Misc!L801","v":659103.44543701562},{"$f":"+Distribution!M801+Transmission!M801+Generation!M801+Retail!M801+Misc!M801","v":21871795.870760474},{"$f":"+Distribution!N801+Transmission!N801+Generation!N801+Retail!N801+Misc!N801","v":1291492.1038024914},{"$f":"+Distribution!O801+Transmission!O801+Generation!O801+Retail!O801+Misc!O801","v":45505.172361433295},{"$f":"+Distribution!P801+Transmission!P801+Generation!P801+Retail!P801+Misc!P801","v":59880.985424341838},{"$f":"+Distribution!Q801+Transmission!Q801+Generation!Q801+Retail!Q801+Misc!Q801","v":11382698.515882947},{"$f":"+Distribution!R801+Transmission!R801+Generation!R801+Retail!R801+Misc!R801","v":2300887.6597841722},{"$f":"+Distribution!S801+Transmission!S801+Generation!S801+Retail!S801+Misc!S801","v":2250616.3609982915},{"$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":-167741260.19491276},{"$f":"+Distribution!I803+Transmission!I803+Generation!I803+Retail!I803+Misc!I803","v":-51621256.117531523},{"$f":"+Distribution!J803+Transmission!J803+Generation!J803+Retail!J803+Misc!J803","v":-46546952.099504948},{"$f":"+Distribution!K803+Transmission!K803+Generation!K803+Retail!K803+Misc!K803","v":-15695682.641405312},{"$f":"+Distribution!L803+Transmission!L803+Generation!L803+Retail!L803+Misc!L803","v":48062.661204915988},{"$f":"+Distribution!M803+Transmission!M803+Generation!M803+Retail!M803+Misc!M803","v":-34280275.775820099},{"$f":"+Distribution!N803+Transmission!N803+Generation!N803+Retail!N803+Misc!N803","v":-1163505.4618696305},{"$f":"+Distribution!O803+Transmission!O803+Generation!O803+Retail!O803+Misc!O803","v":-34793.236851884081},{"$f":"+Distribution!P803+Transmission!P803+Generation!P803+Retail!P803+Misc!P803","v":-71224.66876950422},{"$f":"+Distribution!Q803+Transmission!Q803+Generation!Q803+Retail!Q803+Misc!Q803","v":-11317833.176328199},{"$f":"+Distribution!R803+Transmission!R803+Generation!R803+Retail!R803+Misc!R803","v":-3595316.4935901067},{"$f":"+Distribution!S803+Transmission!S803+Generation!S803+Retail!S803+Misc!S803","v":-3462483.1844464997},{"$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":236810421.89732838},{"$f":"+Distribution!I805+Transmission!I805+Generation!I805+Retail!I805+Misc!I805","v":87653393.341199785},{"$f":"+Distribution!J805+Transmission!J805+Generation!J805+Retail!J805+Misc!J805","v":100183584.935773},{"$f":"+Distribution!K805+Transmission!K805+Generation!K805+Retail!K805+Misc!K805","v":20476848.503232334},{"$f":"+Distribution!L805+Transmission!L805+Generation!L805+Retail!L805+Misc!L805","v":3845779.282790238},{"$f":"+Distribution!M805+Transmission!M805+Generation!M805+Retail!M805+Misc!M805","v":-2990145.4922627141},{"$f":"+Distribution!N805+Transmission!N805+Generation!N805+Retail!N805+Misc!N805","v":1467103.5024547041},{"$f":"+Distribution!O805+Transmission!O805+Generation!O805+Retail!O805+Misc!O805","v":4063.7004812978585},{"$f":"+Distribution!P805+Transmission!P805+Generation!P805+Retail!P805+Misc!P805","v":555203.91083030135},{"$f":"+Distribution!Q805+Transmission!Q805+Generation!Q805+Retail!Q805+Misc!Q805","v":25372342.799778093},{"$f":"+Distribution!R805+Transmission!R805+Generation!R805+Retail!R805+Misc!R805","v":-2047509.1074610322},{"$f":"+Distribution!S805+Transmission!S805+Generation!S805+Retail!S805+Misc!S805","v":2289756.2188398712},{"$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":10751193.140442777},{"$f":"+Distribution!I807+Transmission!I807+Generation!I807+Retail!I807+Misc!I807","v":3979464.0576904686},{"$f":"+Distribution!J807+Transmission!J807+Generation!J807+Retail!J807+Misc!J807","v":4548334.7560840948},{"$f":"+Distribution!K807+Transmission!K807+Generation!K807+Retail!K807+Misc!K807","v":929648.92204674811},{"$f":"+Distribution!L807+Transmission!L807+Generation!L807+Retail!L807+Misc!L807","v":174598.37943867678},{"$f":"+Distribution!M807+Transmission!M807+Generation!M807+Retail!M807+Misc!M807","v":-135752.60534872726},{"$f":"+Distribution!N807+Transmission!N807+Generation!N807+Retail!N807+Misc!N807","v":66606.499011443564},{"$f":"+Distribution!O807+Transmission!O807+Generation!O807+Retail!O807+Misc!O807","v":184.49200185092286},{"$f":"+Distribution!P807+Transmission!P807+Generation!P807+Retail!P807+Misc!P807","v":25206.257551695686},{"$f":"+Distribution!Q807+Transmission!Q807+Generation!Q807+Retail!Q807+Misc!Q807","v":1151904.3631099253},{"$f":"+Distribution!R807+Transmission!R807+Generation!R807+Retail!R807+Misc!R807","v":-92956.913478730872},{"$f":"+Distribution!S807+Transmission!S807+Generation!S807+Retail!S807+Misc!S807","v":103954.93233533017},{"$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,{"$f":"+Distribution!H810+Transmission!H810+Generation!H810+Retail!H810+Misc!H810","v":-7591.8451969819698},{"$f":"+Distribution!I810+Transmission!I810+Generation!I810+Retail!I810+Misc!I810","v":-2121.7800209026759},{"$f":"+Distribution!J810+Transmission!J810+Generation!J810+Retail!J810+Misc!J810","v":-2077.4224509332885},{"$f":"+Distribution!K810+Transmission!K810+Generation!K810+Retail!K810+Misc!K810","v":-739.63627417471093},{"$f":"+Distribution!L810+Transmission!L810+Generation!L810+Retail!L810+Misc!L810","v":-29.22874355285693},{"$f":"+Distribution!M810+Transmission!M810+Generation!M810+Retail!M810+Misc!M810","v":-1657.9448088807837},{"$f":"+Distribution!N810+Transmission!N810+Generation!N810+Retail!N810+Misc!N810","v":-64.944298785770215},{"$f":"+Distribution!O810+Transmission!O810+Generation!O810+Retail!O810+Misc!O810","v":-2.1129209844607422},{"$f":"+Distribution!P810+Transmission!P810+Generation!P810+Retail!P810+Misc!P810","v":-5.9976412581876808},{"$f":"+Distribution!Q810+Transmission!Q810+Generation!Q810+Retail!Q810+Misc!Q810","v":-475.69782201748791},{"$f":"+Distribution!R810+Transmission!R810+Generation!R810+Retail!R810+Misc!R810","v":-175.18570444526736},{"$f":"+Distribution!S810+Transmission!S810+Generation!S810+Retail!S810+Misc!S810","v":-241.89451104648012},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I810:S810)-H810,0),\"\")","v":0}]
[{"$f":"ROW()","v":811},null,null,null,"Renewable Energy Credits","F10",null,{"$f":"+Distribution!H811+Transmission!H811+Generation!H811+Retail!H811+Misc!H811","v":-30839389.975537609},{"$f":"+Distribution!I811+Transmission!I811+Generation!I811+Retail!I811+Misc!I811","v":-10260225.297148043},{"$f":"+Distribution!J811+Transmission!J811+Generation!J811+Retail!J811+Misc!J811","v":-8401434.6198622268},{"$f":"+Distribution!K811+Transmission!K811+Generation!K811+Retail!K811+Misc!K811","v":-2796390.322802173},{"$f":"+Distribution!L811+Transmission!L811+Generation!L811+Retail!L811+Misc!L811","v":-57621.4350109074},{"$f":"+Distribution!M811+Transmission!M811+Generation!M811+Retail!M811+Misc!M811","v":-5751670.0291981529},{"$f":"+Distribution!N811+Transmission!N811+Generation!N811+Retail!N811+Misc!N811","v":-223499.51867283377},{"$f":"+Distribution!O811+Transmission!O811+Generation!O811+Retail!O811+Misc!O811","v":-7117.5113791437188},{"$f":"+Distribution!P811+Transmission!P811+Generation!P811+Retail!P811+Misc!P811","v":-12708.104053451339},{"$f":"+Distribution!Q811+Transmission!Q811+Generation!Q811+Retail!Q811+Misc!Q811","v":-2145716.8207237935},{"$f":"+Distribution!R811+Transmission!R811+Generation!R811+Retail!R811+Misc!R811","v":-604859.42841489532},{"$f":"+Distribution!S811+Transmission!S811+Generation!S811+Retail!S811+Misc!S811","v":-578146.88827198802},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I811:S811)-H811,0),\"\")","v":0}]
[{"$f":"ROW()","v":812},null,null,null,"System Overheads","F102G",null,{"$f":"+Distribution!H812+Transmission!H812+Generation!H812+Retail!H812+Misc!H812","v":0},{"$f":"+Distribution!I812+Transmission!I812+Generation!I812+Retail!I812+Misc!I812","v":0},{"$f":"+Distribution!J812+Transmission!J812+Generation!J812+Retail!J812+Misc!J812","v":0},{"$f":"+Distribution!K812+Transmission!K812+Generation!K812+Retail!K812+Misc!K812","v":0},{"$f":"+Distribution!L812+Transmission!L812+Generation!L812+Retail!L812+Misc!L812","v":0},{"$f":"+Distribution!M812+Transmission!M812+Generation!M812+Retail!M812+Misc!M812","v":0},{"$f":"+Distribution!N812+Transmission!N812+Generation!N812+Retail!N812+Misc!N812","v":0},{"$f":"+Distribution!O812+Transmission!O812+Generation!O812+Retail!O812+Misc!O812","v":0},{"$f":"+Distribution!P812+Transmission!P812+Generation!P812+Retail!P812+Misc!P812","v":0},{"$f":"+Distribution!Q812+Transmission!Q812+Generation!Q812+Retail!Q812+Misc!Q812","v":0},{"$f":"+Distribution!R812+Transmission!R812+Generation!R812+Retail!R812+Misc!R812","v":0},{"$f":"+Distribution!S812+Transmission!S812+Generation!S812+Retail!S812+Misc!S812","v":0},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I812:S812)-H812,0),\"\")","v":0}]
[{"$f":"ROW()","v":813},null,null,null,"Situs","F107G",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,{"$f":"+Distribution!H814+Transmission!H814+Generation!H814+Retail!H814+Misc!H814","v":-30846981.82073459},{"$f":"+Distribution!I814+Transmission!I814+Generation!I814+Retail!I814+Misc!I814","v":-10262347.077168945},{"$f":"+Distribution!J814+Transmission!J814+Generation!J814+Retail!J814+Misc!J814","v":-8403512.0423131604},{"$f":"+Distribution!K814+Transmission!K814+Generation!K814+Retail!K814+Misc!K814","v":-2797129.9590763478},{"$f":"+Distribution!L814+Transmission!L814+Generation!L814+Retail!L814+Misc!L814","v":-57650.663754460256},{"$f":"+Distribution!M814+Transmission!M814+Generation!M814+Retail!M814+Misc!M814","v":-5753327.9740070337},{"$f":"+Distribution!N814+Transmission!N814+Generation!N814+Retail!N814+Misc!N814","v":-223564.46297161953},{"$f":"+Distribution!O814+Transmission!O814+Generation!O814+Retail!O814+Misc!O814","v":-7119.6243001281791},{"$f":"+Distribution!P814+Transmission!P814+Generation!P814+Retail!P814+Misc!P814","v":-12714.101694709527},{"$f":"+Distribution!Q814+Transmission!Q814+Generation!Q814+Retail!Q814+Misc!Q814","v":-2146192.5185458111},{"$f":"+Distribution!R814+Transmission!R814+Generation!R814+Retail!R814+Misc!R814","v":-605034.61411934055},{"$f":"+Distribution!S814+Transmission!S814+Generation!S814+Retail!S814+Misc!S814","v":-578388.78278303449},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I814:S814)-H814,0),\"\")","v":0}]
[{"$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":48273748.244175382},{"$f":"+Distribution!I818+Transmission!I818+Generation!I818+Retail!I818+Misc!I818","v":19023528.172059312},{"$f":"+Distribution!J818+Transmission!J818+Generation!J818+Retail!J818+Misc!J818","v":25068825.52057796},{"$f":"+Distribution!K818+Transmission!K818+Generation!K818+Retail!K818+Misc!K818","v":4044389.8943386078},{"$f":"+Distribution!L818+Transmission!L818+Generation!L818+Retail!L818+Misc!L818","v":1227262.652418586},{"$f":"+Distribution!M818+Transmission!M818+Generation!M818+Retail!M818+Misc!M818","v":-6752365.4844269296},{"$f":"+Distribution!N818+Transmission!N818+Generation!N818+Retail!N818+Misc!N818","v":266609.48823352181},{"$f":"+Distribution!O818+Transmission!O818+Generation!O818+Retail!O818+Misc!O818","v":-5761.9013323217496},{"$f":"+Distribution!P818+Transmission!P818+Generation!P818+Retail!P818+Misc!P818","v":172785.07695280248},{"$f":"+Distribution!Q818+Transmission!Q818+Generation!Q818+Retail!Q818+Misc!Q818","v":6330960.9342880454},{"$f":"+Distribution!R818+Transmission!R818+Generation!R818+Retail!R818+Misc!R818","v":-1289127.8820131463},{"$f":"+Distribution!S818+Transmission!S818+Generation!S818+Retail!S818+Misc!S818","v":186641.66749355482},{"$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":1685703501.2960711},{"$f":"+Distribution!I821+Transmission!I821+Generation!I821+Retail!I821+Misc!I821","v":600280946.51984334},{"$f":"+Distribution!J821+Transmission!J821+Generation!J821+Retail!J821+Misc!J821","v":454519636.34401387},{"$f":"+Distribution!K821+Transmission!K821+Generation!K821+Retail!K821+Misc!K821","v":148065920.66382593},{"$f":"+Distribution!L821+Transmission!L821+Generation!L821+Retail!L821+Misc!L821","v":9876379.4555859156},{"$f":"+Distribution!M821+Transmission!M821+Generation!M821+Retail!M821+Misc!M821","v":274622482.47127283},{"$f":"+Distribution!N821+Transmission!N821+Generation!N821+Retail!N821+Misc!N821","v":13124499.029531114},{"$f":"+Distribution!O821+Transmission!O821+Generation!O821+Retail!O821+Misc!O821","v":541978.5701008169},{"$f":"+Distribution!P821+Transmission!P821+Generation!P821+Retail!P821+Misc!P821","v":1036901.6015476104},{"$f":"+Distribution!Q821+Transmission!Q821+Generation!Q821+Retail!Q821+Misc!Q821","v":121905508.32108209},{"$f":"+Distribution!R821+Transmission!R821+Generation!R821+Retail!R821+Misc!R821","v":28200037.499966141},{"$f":"+Distribution!S821+Transmission!S821+Generation!S821+Retail!S821+Misc!S821","v":33529210.713716038},{"$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":38595163.716173902},{"$f":"+Distribution!I830+Transmission!I830+Generation!I830+Retail!I830+Misc!I830","v":12840561.224536821},{"$f":"+Distribution!J830+Transmission!J830+Generation!J830+Retail!J830+Misc!J830","v":10514304.75315883},{"$f":"+Distribution!K830+Transmission!K830+Generation!K830+Retail!K830+Misc!K830","v":3499652.3085730332},{"$f":"+Distribution!L830+Transmission!L830+Generation!L830+Retail!L830+Misc!L830","v":72112.604029161812},{"$f":"+Distribution!M830+Transmission!M830+Generation!M830+Retail!M830+Misc!M830","v":7198152.9658789448},{"$f":"+Distribution!N830+Transmission!N830+Generation!N830+Retail!N830+Misc!N830","v":279707.23547081806},{"$f":"+Distribution!O830+Transmission!O830+Generation!O830+Retail!O830+Misc!O830","v":8907.488674311684},{"$f":"+Distribution!P830+Transmission!P830+Generation!P830+Retail!P830+Misc!P830","v":15904.05506899387},{"$f":"+Distribution!Q830+Transmission!Q830+Generation!Q830+Retail!Q830+Misc!Q830","v":2685341.4432021142},{"$f":"+Distribution!R830+Transmission!R830+Generation!R830+Retail!R830+Misc!R830","v":756975.04663554218},{"$f":"+Distribution!S830+Transmission!S830+Generation!S830+Retail!S830+Misc!S830","v":723544.59094533033},{"$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":1089791.5588436469},{"$f":"+Distribution!I831+Transmission!I831+Generation!I831+Retail!I831+Misc!I831","v":362572.24703651306},{"$f":"+Distribution!J831+Transmission!J831+Generation!J831+Retail!J831+Misc!J831","v":296886.95328167005},{"$f":"+Distribution!K831+Transmission!K831+Generation!K831+Retail!K831+Misc!K831","v":98817.861554304094},{"$f":"+Distribution!L831+Transmission!L831+Generation!L831+Retail!L831+Misc!L831","v":2036.2060836208218},{"$f":"+Distribution!M831+Transmission!M831+Generation!M831+Retail!M831+Misc!M831","v":203250.50048156374},{"$f":"+Distribution!N831+Transmission!N831+Generation!N831+Retail!N831+Misc!N831","v":7897.9476911986567},{"$f":"+Distribution!O831+Transmission!O831+Generation!O831+Retail!O831+Misc!O831","v":251.51612360416709},{"$f":"+Distribution!P831+Transmission!P831+Generation!P831+Retail!P831+Misc!P831","v":449.07452894961415},{"$f":"+Distribution!Q831+Transmission!Q831+Generation!Q831+Retail!Q831+Misc!Q831","v":75824.589291437602},{"$f":"+Distribution!R831+Transmission!R831+Generation!R831+Retail!R831+Misc!R831","v":21374.310578011198},{"$f":"+Distribution!S831+Transmission!S831+Generation!S831+Retail!S831+Misc!S831","v":20430.35219277388},{"$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":39684955.275017552},{"$f":"+Distribution!I832+Transmission!I832+Generation!I832+Retail!I832+Misc!I832","v":13203133.471573334},{"$f":"+Distribution!J832+Transmission!J832+Generation!J832+Retail!J832+Misc!J832","v":10811191.706440501},{"$f":"+Distribution!K832+Transmission!K832+Generation!K832+Retail!K832+Misc!K832","v":3598470.1701273373},{"$f":"+Distribution!L832+Transmission!L832+Generation!L832+Retail!L832+Misc!L832","v":74148.810112782638},{"$f":"+Distribution!M832+Transmission!M832+Generation!M832+Retail!M832+Misc!M832","v":7401403.4663605085},{"$f":"+Distribution!N832+Transmission!N832+Generation!N832+Retail!N832+Misc!N832","v":287605.18316201674},{"$f":"+Distribution!O832+Transmission!O832+Generation!O832+Retail!O832+Misc!O832","v":9159.0047979158517},{"$f":"+Distribution!P832+Transmission!P832+Generation!P832+Retail!P832+Misc!P832","v":16353.129597943484},{"$f":"+Distribution!Q832+Transmission!Q832+Generation!Q832+Retail!Q832+Misc!Q832","v":2761166.0324935517},{"$f":"+Distribution!R832+Transmission!R832+Generation!R832+Retail!R832+Misc!R832","v":778349.35721355339},{"$f":"+Distribution!S832+Transmission!S832+Generation!S832+Retail!S832+Misc!S832","v":743974.94313810416},{"$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,{"$f":"+Distribution!H834+Transmission!H834+Generation!H834+Retail!H834+Misc!H834","v":399991831.63621062},{"$f":"+Distribution!I834+Transmission!I834+Generation!I834+Retail!I834+Misc!I834","v":133076766.85115385},{"$f":"+Distribution!J834+Transmission!J834+Generation!J834+Retail!J834+Misc!J834","v":108967953.7966276},{"$f":"+Distribution!K834+Transmission!K834+Generation!K834+Retail!K834+Misc!K834","v":36269630.757114761},{"$f":"+Distribution!L834+Transmission!L834+Generation!L834+Retail!L834+Misc!L834","v":747359.24899298977},{"$f":"+Distribution!M834+Transmission!M834+Generation!M834+Retail!M834+Misc!M834","v":74600082.289920866},{"$f":"+Distribution!N834+Transmission!N834+Generation!N834+Retail!N834+Misc!N834","v":2898824.584878962},{"$f":"+Distribution!O834+Transmission!O834+Generation!O834+Retail!O834+Misc!O834","v":92315.263547480019},{"$f":"+Distribution!P834+Transmission!P834+Generation!P834+Retail!P834+Misc!P834","v":164826.14672325217},{"$f":"+Distribution!Q834+Transmission!Q834+Generation!Q834+Retail!Q834+Misc!Q834","v":27830291.130101219},{"$f":"+Distribution!R834+Transmission!R834+Generation!R834+Retail!R834+Misc!R834","v":7845123.7474546637},{"$f":"+Distribution!S834+Transmission!S834+Generation!S834+Retail!S834+Misc!S834","v":7498657.8196949819},{"$f":"ROUND(SUM(I834:S834)-H834,0)","v":0}]
[{"$f":"ROW()","v":835},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H835+Transmission!H835+Generation!H835+Retail!H835+Misc!H835","v":25874726.930890761},{"$f":"+Distribution!I835+Transmission!I835+Generation!I835+Retail!I835+Misc!I835","v":8608488.3009588514},{"$f":"+Distribution!J835+Transmission!J835+Generation!J835+Retail!J835+Misc!J835","v":7048934.067408626},{"$f":"+Distribution!K835+Transmission!K835+Generation!K835+Retail!K835+Misc!K835","v":2346214.8911533505},{"$f":"+Distribution!L835+Transmission!L835+Generation!L835+Retail!L835+Misc!L835","v":48345.278471978163},{"$f":"+Distribution!M835+Transmission!M835+Generation!M835+Retail!M835+Misc!M835","v":4825740.4416929074},{"$f":"+Distribution!N835+Transmission!N835+Generation!N835+Retail!N835+Misc!N835","v":187519.56570581556},{"$f":"+Distribution!O835+Transmission!O835+Generation!O835+Retail!O835+Misc!O835","v":5971.7025372075632},{"$f":"+Distribution!P835+Transmission!P835+Generation!P835+Retail!P835+Misc!P835","v":10662.296577630903},{"$f":"+Distribution!Q835+Transmission!Q835+Generation!Q835+Retail!Q835+Misc!Q835","v":1800289.7220498407},{"$f":"+Distribution!R835+Transmission!R835+Generation!R835+Retail!R835+Misc!R835","v":507486.45009594603},{"$f":"+Distribution!S835+Transmission!S835+Generation!S835+Retail!S835+Misc!S835","v":485074.21423860773},{"$f":"ROUND(SUM(I835:S835)-H835,0)","v":0}]
[{"$f":"ROW()","v":836},null,null,null,"Total 311",null,null,{"$f":"+Distribution!H836+Transmission!H836+Generation!H836+Retail!H836+Misc!H836","v":425866558.56710136},{"$f":"+Distribution!I836+Transmission!I836+Generation!I836+Retail!I836+Misc!I836","v":141685255.15211269},{"$f":"+Distribution!J836+Transmission!J836+Generation!J836+Retail!J836+Misc!J836","v":116016887.86403622},{"$f":"+Distribution!K836+Transmission!K836+Generation!K836+Retail!K836+Misc!K836","v":38615845.648268111},{"$f":"+Distribution!L836+Transmission!L836+Generation!L836+Retail!L836+Misc!L836","v":795704.52746496792},{"$f":"+Distribution!M836+Transmission!M836+Generation!M836+Retail!M836+Misc!M836","v":79425822.73161377},{"$f":"+Distribution!N836+Transmission!N836+Generation!N836+Retail!N836+Misc!N836","v":3086344.1505847778},{"$f":"+Distribution!O836+Transmission!O836+Generation!O836+Retail!O836+Misc!O836","v":98286.966084687578},{"$f":"+Distribution!P836+Transmission!P836+Generation!P836+Retail!P836+Misc!P836","v":175488.44330088308},{"$f":"+Distribution!Q836+Transmission!Q836+Generation!Q836+Retail!Q836+Misc!Q836","v":29630580.852151059},{"$f":"+Distribution!R836+Transmission!R836+Generation!R836+Retail!R836+Misc!R836","v":8352610.1975506097},{"$f":"+Distribution!S836+Transmission!S836+Generation!S836+Retail!S836+Misc!S836","v":7983732.0339335892},{"$f":"ROUND(SUM(I836:S836)-H836,0)","v":0}]
[{"$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":1657284532.9152174},{"$f":"+Distribution!I838+Transmission!I838+Generation!I838+Retail!I838+Misc!I838","v":551376428.09007823},{"$f":"+Distribution!J838+Transmission!J838+Generation!J838+Retail!J838+Misc!J838","v":451486480.7909801},{"$f":"+Distribution!K838+Transmission!K838+Generation!K838+Retail!K838+Misc!K838","v":150275813.93957335},{"$f":"+Distribution!L838+Transmission!L838+Generation!L838+Retail!L838+Misc!L838","v":3096530.5436879513},{"$f":"+Distribution!M838+Transmission!M838+Generation!M838+Retail!M838+Misc!M838","v":309090218.23658645},{"$f":"+Distribution!N838+Transmission!N838+Generation!N838+Retail!N838+Misc!N838","v":12010688.13956091},{"$f":"+Distribution!O838+Transmission!O838+Generation!O838+Retail!O838+Misc!O838","v":382489.45685564954},{"$f":"+Distribution!P838+Transmission!P838+Generation!P838+Retail!P838+Misc!P838","v":682923.50488022063},{"$f":"+Distribution!Q838+Transmission!Q838+Generation!Q838+Retail!Q838+Misc!Q838","v":115309132.30846313},{"$f":"+Distribution!R838+Transmission!R838+Generation!R838+Retail!R838+Misc!R838","v":32504669.388567254},{"$f":"+Distribution!S838+Transmission!S838+Generation!S838+Retail!S838+Misc!S838","v":31069158.51598407},{"$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":136165477.08753651},{"$f":"+Distribution!I839+Transmission!I839+Generation!I839+Retail!I839+Misc!I839","v":45302078.728534244},{"$f":"+Distribution!J839+Transmission!J839+Generation!J839+Retail!J839+Misc!J839","v":37094941.052359238},{"$f":"+Distribution!K839+Transmission!K839+Generation!K839+Retail!K839+Misc!K839","v":12346931.075140059},{"$f":"+Distribution!L839+Transmission!L839+Generation!L839+Retail!L839+Misc!L839","v":254416.51715394898},{"$f":"+Distribution!M839+Transmission!M839+Generation!M839+Retail!M839+Misc!M839","v":25395408.086770974},{"$f":"+Distribution!N839+Transmission!N839+Generation!N839+Retail!N839+Misc!N839","v":986819.73323924874},{"$f":"+Distribution!O839+Transmission!O839+Generation!O839+Retail!O839+Misc!O839","v":31426.021506451008},{"$f":"+Distribution!P839+Transmission!P839+Generation!P839+Retail!P839+Misc!P839","v":56110.223084465957},{"$f":"+Distribution!Q839+Transmission!Q839+Generation!Q839+Retail!Q839+Misc!Q839","v":9474005.6408497132},{"$f":"+Distribution!R839+Transmission!R839+Generation!R839+Retail!R839+Misc!R839","v":2670642.0816475018},{"$f":"+Distribution!S839+Transmission!S839+Generation!S839+Retail!S839+Misc!S839","v":2552697.9272506693},{"$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":1793450010.002754},{"$f":"+Distribution!I840+Transmission!I840+Generation!I840+Retail!I840+Misc!I840","v":596678506.81861246},{"$f":"+Distribution!J840+Transmission!J840+Generation!J840+Retail!J840+Misc!J840","v":488581421.84333932},{"$f":"+Distribution!K840+Transmission!K840+Generation!K840+Retail!K840+Misc!K840","v":162622745.01471341},{"$f":"+Distribution!L840+Transmission!L840+Generation!L840+Retail!L840+Misc!L840","v":3350947.0608419003},{"$f":"+Distribution!M840+Transmission!M840+Generation!M840+Retail!M840+Misc!M840","v":334485626.3233574},{"$f":"+Distribution!N840+Transmission!N840+Generation!N840+Retail!N840+Misc!N840","v":12997507.872800158},{"$f":"+Distribution!O840+Transmission!O840+Generation!O840+Retail!O840+Misc!O840","v":413915.47836210055},{"$f":"+Distribution!P840+Transmission!P840+Generation!P840+Retail!P840+Misc!P840","v":739033.72796468658},{"$f":"+Distribution!Q840+Transmission!Q840+Generation!Q840+Retail!Q840+Misc!Q840","v":124783137.94931284},{"$f":"+Distribution!R840+Transmission!R840+Generation!R840+Retail!R840+Misc!R840","v":35175311.470214754},{"$f":"+Distribution!S840+Transmission!S840+Generation!S840+Retail!S840+Misc!S840","v":33621856.443234742},{"$f":"ROUND(SUM(I840:S840)-H840,0)","v":0}]
[{"$f":"ROW()","v":841}]
[{"$f":"ROW()","v":842},null,"314","Turbogenerator Units",null,"F10",null,{"$f":"+Distribution!H842+Transmission!H842+Generation!H842+Retail!H842+Misc!H842","v":382432761.72751546},{"$f":"+Distribution!I842+Transmission!I842+Generation!I842+Retail!I842+Misc!I842","v":127234886.92374635},{"$f":"+Distribution!J842+Transmission!J842+Generation!J842+Retail!J842+Misc!J842","v":104184416.31613563},{"$f":"+Distribution!K842+Transmission!K842+Generation!K842+Retail!K842+Misc!K842","v":34677445.788182802},{"$f":"+Distribution!L842+Transmission!L842+Generation!L842+Retail!L842+Misc!L842","v":714551.24577378144},{"$f":"+Distribution!M842+Transmission!M842+Generation!M842+Retail!M842+Misc!M842","v":71325245.26446259},{"$f":"+Distribution!N842+Transmission!N842+Generation!N842+Retail!N842+Misc!N842","v":2771570.327383955},{"$f":"+Distribution!O842+Transmission!O842+Generation!O842+Retail!O842+Misc!O842","v":88262.755375902954},{"$f":"+Distribution!P842+Transmission!P842+Generation!P842+Retail!P842+Misc!P842","v":157590.51438232308},{"$f":"+Distribution!Q842+Transmission!Q842+Generation!Q842+Retail!Q842+Misc!Q842","v":26608581.112839587},{"$f":"+Distribution!R842+Transmission!R842+Generation!R842+Retail!R842+Misc!R842","v":7500734.0238934932},{"$f":"+Distribution!S842+Transmission!S842+Generation!S842+Retail!S842+Misc!S842","v":7169477.4553390406},{"$f":"ROUND(SUM(I842:S842)-H842,0)","v":0}]
[{"$f":"ROW()","v":843},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H843+Transmission!H843+Generation!H843+Retail!H843+Misc!H843","v":28465669.727082144},{"$f":"+Distribution!I843+Transmission!I843+Generation!I843+Retail!I843+Misc!I843","v":9470491.6298843902},{"$f":"+Distribution!J843+Transmission!J843+Generation!J843+Retail!J843+Misc!J843","v":7754772.8185405852},{"$f":"+Distribution!K843+Transmission!K843+Generation!K843+Retail!K843+Misc!K843","v":2581151.0350897475},{"$f":"+Distribution!L843+Transmission!L843+Generation!L843+Retail!L843+Misc!L843","v":53186.289985699514},{"$f":"+Distribution!M843+Transmission!M843+Generation!M843+Retail!M843+Misc!M843","v":5308961.6740208361},{"$f":"+Distribution!N843+Transmission!N843+Generation!N843+Retail!N843+Misc!N843","v":206296.67084041625},{"$f":"+Distribution!O843+Transmission!O843+Generation!O843+Retail!O843+Misc!O843","v":6569.673665988983},{"$f":"+Distribution!P843+Transmission!P843+Generation!P843+Retail!P843+Misc!P843","v":11729.956173902352},{"$f":"+Distribution!Q843+Transmission!Q843+Generation!Q843+Retail!Q843+Misc!Q843","v":1980560.1341342183},{"$f":"+Distribution!R843+Transmission!R843+Generation!R843+Retail!R843+Misc!R843","v":558303.15496601991},{"$f":"+Distribution!S843+Transmission!S843+Generation!S843+Retail!S843+Misc!S843","v":533646.68978034088},{"$f":"ROUND(SUM(I843:S843)-H843,0)","v":0}]
[{"$f":"ROW()","v":844},null,null,null,"Total 314",null,null,{"$f":"+Distribution!H844+Transmission!H844+Generation!H844+Retail!H844+Misc!H844","v":410898431.45459759},{"$f":"+Distribution!I844+Transmission!I844+Generation!I844+Retail!I844+Misc!I844","v":136705378.55363074},{"$f":"+Distribution!J844+Transmission!J844+Generation!J844+Retail!J844+Misc!J844","v":111939189.13467622},{"$f":"+Distribution!K844+Transmission!K844+Generation!K844+Retail!K844+Misc!K844","v":37258596.823272549},{"$f":"+Distribution!L844+Transmission!L844+Generation!L844+Retail!L844+Misc!L844","v":767737.5357594809},{"$f":"+Distribution!M844+Transmission!M844+Generation!M844+Retail!M844+Misc!M844","v":76634206.938483432},{"$f":"+Distribution!N844+Transmission!N844+Generation!N844+Retail!N844+Misc!N844","v":2977866.9982243711},{"$f":"+Distribution!O844+Transmission!O844+Generation!O844+Retail!O844+Misc!O844","v":94832.429041891941},{"$f":"+Distribution!P844+Transmission!P844+Generation!P844+Retail!P844+Misc!P844","v":169320.47055622542},{"$f":"+Distribution!Q844+Transmission!Q844+Generation!Q844+Retail!Q844+Misc!Q844","v":28589141.246973805},{"$f":"+Distribution!R844+Transmission!R844+Generation!R844+Retail!R844+Misc!R844","v":8059037.1788595133},{"$f":"+Distribution!S844+Transmission!S844+Generation!S844+Retail!S844+Misc!S844","v":7703124.1451193811},{"$f":"ROUND(SUM(I844:S844)-H844,0)","v":0}]
[{"$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":173010393.44885051},{"$f":"+Distribution!I846+Transmission!I846+Generation!I846+Retail!I846+Misc!I846","v":57560334.913936228},{"$f":"+Distribution!J846+Transmission!J846+Generation!J846+Retail!J846+Misc!J846","v":47132433.886342421},{"$f":"+Distribution!K846+Transmission!K846+Generation!K846+Retail!K846+Misc!K846","v":15687878.07957048},{"$f":"+Distribution!L846+Transmission!L846+Generation!L846+Retail!L846+Misc!L846","v":323258.89553042862},{"$f":"+Distribution!M846+Transmission!M846+Generation!M846+Retail!M846+Misc!M846","v":32267132.8949394},{"$f":"+Distribution!N846+Transmission!N846+Generation!N846+Retail!N846+Misc!N846","v":1253842.5595281771},{"$f":"+Distribution!O846+Transmission!O846+Generation!O846+Retail!O846+Misc!O846","v":39929.565567253376},{"$f":"+Distribution!P846+Transmission!P846+Generation!P846+Retail!P846+Misc!P846","v":71293.047106980608},{"$f":"+Distribution!Q846+Transmission!Q846+Generation!Q846+Retail!Q846+Misc!Q846","v":12037569.863661632},{"$f":"+Distribution!R846+Transmission!R846+Generation!R846+Retail!R846+Misc!R846","v":3393289.1595558743},{"$f":"+Distribution!S846+Transmission!S846+Generation!S846+Retail!S846+Misc!S846","v":3243430.5831116419},{"$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":28694710.621607803},{"$f":"+Distribution!I847+Transmission!I847+Generation!I847+Retail!I847+Misc!I847","v":9546693.240291005},{"$f":"+Distribution!J847+Transmission!J847+Generation!J847+Retail!J847+Misc!J847","v":7817169.3867657818},{"$f":"+Distribution!K847+Transmission!K847+Generation!K847+Retail!K847+Misc!K847","v":2601919.5308831325},{"$f":"+Distribution!L847+Transmission!L847+Generation!L847+Retail!L847+Misc!L847","v":53614.23830209679},{"$f":"+Distribution!M847+Transmission!M847+Generation!M847+Retail!M847+Misc!M847","v":5351678.7202901989},{"$f":"+Distribution!N847+Transmission!N847+Generation!N847+Retail!N847+Misc!N847","v":207956.57817721783},{"$f":"+Distribution!O847+Transmission!O847+Generation!O847+Retail!O847+Misc!O847","v":6622.5346718120145},{"$f":"+Distribution!P847+Transmission!P847+Generation!P847+Retail!P847+Misc!P847","v":11824.337921480253},{"$f":"+Distribution!Q847+Transmission!Q847+Generation!Q847+Retail!Q847+Misc!Q847","v":1996496.1465004538},{"$f":"+Distribution!R847+Transmission!R847+Generation!R847+Retail!R847+Misc!R847","v":562795.38210333744},{"$f":"+Distribution!S847+Transmission!S847+Generation!S847+Retail!S847+Misc!S847","v":537940.52570128744},{"$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":201705104.07045832},{"$f":"+Distribution!I848+Transmission!I848+Generation!I848+Retail!I848+Misc!I848","v":67107028.154227234},{"$f":"+Distribution!J848+Transmission!J848+Generation!J848+Retail!J848+Misc!J848","v":54949603.273108199},{"$f":"+Distribution!K848+Transmission!K848+Generation!K848+Retail!K848+Misc!K848","v":18289797.610453613},{"$f":"+Distribution!L848+Transmission!L848+Generation!L848+Retail!L848+Misc!L848","v":376873.1338325254},{"$f":"+Distribution!M848+Transmission!M848+Generation!M848+Retail!M848+Misc!M848","v":37618811.615229599},{"$f":"+Distribution!N848+Transmission!N848+Generation!N848+Retail!N848+Misc!N848","v":1461799.137705395},{"$f":"+Distribution!O848+Transmission!O848+Generation!O848+Retail!O848+Misc!O848","v":46552.100239065388},{"$f":"+Distribution!P848+Transmission!P848+Generation!P848+Retail!P848+Misc!P848","v":83117.385028460863},{"$f":"+Distribution!Q848+Transmission!Q848+Generation!Q848+Retail!Q848+Misc!Q848","v":14034066.010162085},{"$f":"+Distribution!R848+Transmission!R848+Generation!R848+Retail!R848+Misc!R848","v":3956084.5416592117},{"$f":"+Distribution!S848+Transmission!S848+Generation!S848+Retail!S848+Misc!S848","v":3781371.1088129291},{"$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,{"$f":"+Distribution!H850+Transmission!H850+Generation!H850+Retail!H850+Misc!H850","v":12628503.799023382},{"$f":"+Distribution!I850+Transmission!I850+Generation!I850+Retail!I850+Misc!I850","v":4201486.937538268},{"$f":"+Distribution!J850+Transmission!J850+Generation!J850+Retail!J850+Misc!J850","v":3440325.8008130277},{"$f":"+Distribution!K850+Transmission!K850+Generation!K850+Retail!K850+Misc!K850","v":1145101.308523657},{"$f":"+Distribution!L850+Transmission!L850+Generation!L850+Retail!L850+Misc!L850","v":23595.554630543171},{"$f":"+Distribution!M850+Transmission!M850+Generation!M850+Retail!M850+Misc!M850","v":2355266.6532014171},{"$f":"+Distribution!N850+Transmission!N850+Generation!N850+Retail!N850+Misc!N850","v":91521.412157588435},{"$f":"+Distribution!O850+Transmission!O850+Generation!O850+Retail!O850+Misc!O850","v":2914.5686591857338},{"$f":"+Distribution!P850+Transmission!P850+Generation!P850+Retail!P850+Misc!P850","v":5203.8753180492195},{"$f":"+Distribution!Q850+Transmission!Q850+Generation!Q850+Retail!Q850+Misc!Q850","v":878655.28610108083},{"$f":"+Distribution!R850+Transmission!R850+Generation!R850+Retail!R850+Misc!R850","v":247685.49558443268},{"$f":"+Distribution!S850+Transmission!S850+Generation!S850+Retail!S850+Misc!S850","v":236746.90649613185},{"$f":"ROUND(SUM(I850:S850)-H850,0)","v":0}]
[{"$f":"ROW()","v":851},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H851+Transmission!H851+Generation!H851+Retail!H851+Misc!H851","v":1769418.0928529748},{"$f":"+Distribution!I851+Transmission!I851+Generation!I851+Retail!I851+Misc!I851","v":588683.1189567023},{"$f":"+Distribution!J851+Transmission!J851+Generation!J851+Retail!J851+Misc!J851","v":482034.51605551515},{"$f":"+Distribution!K851+Transmission!K851+Generation!K851+Retail!K851+Misc!K851","v":160443.62861165445},{"$f":"+Distribution!L851+Transmission!L851+Generation!L851+Retail!L851+Misc!L851","v":3306.0449550177605},{"$f":"+Distribution!M851+Transmission!M851+Generation!M851+Retail!M851+Misc!M851","v":330003.57730344491},{"$f":"+Distribution!N851+Transmission!N851+Generation!N851+Retail!N851+Misc!N851","v":12823.34353556711},{"$f":"+Distribution!O851+Transmission!O851+Generation!O851+Retail!O851+Misc!O851","v":408.36908318658413},{"$f":"+Distribution!P851+Transmission!P851+Generation!P851+Retail!P851+Misc!P851","v":729.13080498256647},{"$f":"+Distribution!Q851+Transmission!Q851+Generation!Q851+Retail!Q851+Misc!Q851","v":123111.06567734428},{"$f":"+Distribution!R851+Transmission!R851+Generation!R851+Retail!R851+Misc!R851","v":34703.968435139817},{"$f":"+Distribution!S851+Transmission!S851+Generation!S851+Retail!S851+Misc!S851","v":33171.329434419844},{"$f":"ROUND(SUM(I851:S851)-H851,0)","v":0}]
[{"$f":"ROW()","v":852},null,null,null,"Total 316",null,null,{"$f":"+Distribution!H852+Transmission!H852+Generation!H852+Retail!H852+Misc!H852","v":14397921.891876357},{"$f":"+Distribution!I852+Transmission!I852+Generation!I852+Retail!I852+Misc!I852","v":4790170.0564949699},{"$f":"+Distribution!J852+Transmission!J852+Generation!J852+Retail!J852+Misc!J852","v":3922360.3168685427},{"$f":"+Distribution!K852+Transmission!K852+Generation!K852+Retail!K852+Misc!K852","v":1305544.9371353115},{"$f":"+Distribution!L852+Transmission!L852+Generation!L852+Retail!L852+Misc!L852","v":26901.599585560933},{"$f":"+Distribution!M852+Transmission!M852+Generation!M852+Retail!M852+Misc!M852","v":2685270.230504862},{"$f":"+Distribution!N852+Transmission!N852+Generation!N852+Retail!N852+Misc!N852","v":104344.75569315554},{"$f":"+Distribution!O852+Transmission!O852+Generation!O852+Retail!O852+Misc!O852","v":3322.9377423723181},{"$f":"+Distribution!P852+Transmission!P852+Generation!P852+Retail!P852+Misc!P852","v":5933.006123031786},{"$f":"+Distribution!Q852+Transmission!Q852+Generation!Q852+Retail!Q852+Misc!Q852","v":1001766.351778425},{"$f":"+Distribution!R852+Transmission!R852+Generation!R852+Retail!R852+Misc!R852","v":282389.46401957248},{"$f":"+Distribution!S852+Transmission!S852+Generation!S852+Retail!S852+Misc!S852","v":269918.23593055172},{"$f":"ROUND(SUM(I852:S852)-H852,0)","v":0}]
[{"$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":-481432.66763389512},{"$f":"+Distribution!I854+Transmission!I854+Generation!I854+Retail!I854+Misc!I854","v":-160172.02802159666},{"$f":"+Distribution!J854+Transmission!J854+Generation!J854+Retail!J854+Misc!J854","v":-131154.51000166941},{"$f":"+Distribution!K854+Transmission!K854+Generation!K854+Retail!K854+Misc!K854","v":-43654.354185350268},{"$f":"+Distribution!L854+Transmission!L854+Generation!L854+Retail!L854+Misc!L854","v":-899.52626145325291},{"$f":"+Distribution!M854+Transmission!M854+Generation!M854+Retail!M854+Misc!M854","v":-89789.125131957757},{"$f":"+Distribution!N854+Transmission!N854+Generation!N854+Retail!N854+Misc!N854","v":-3489.0433816915397},{"$f":"+Distribution!O854+Transmission!O854+Generation!O854+Retail!O854+Misc!O854","v":-111.11122797480141},{"$f":"+Distribution!P854+Transmission!P854+Generation!P854+Retail!P854+Misc!P854","v":-198.38578000003193},{"$f":"+Distribution!Q854+Transmission!Q854+Generation!Q854+Retail!Q854+Misc!Q854","v":-33496.712282810586},{"$f":"+Distribution!R854+Transmission!R854+Generation!R854+Retail!R854+Misc!R854","v":-9442.4399573493756},{"$f":"+Distribution!S854+Transmission!S854+Generation!S854+Retail!S854+Misc!S854","v":-9025.4314020414258},{"$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,{"$f":"+Distribution!H858+Transmission!H858+Generation!H858+Retail!H858+Misc!H858","v":2885521548.594171},{"$f":"+Distribution!I858+Transmission!I858+Generation!I858+Retail!I858+Misc!I858","v":960009300.17862976},{"$f":"+Distribution!J858+Transmission!J858+Generation!J858+Retail!J858+Misc!J858","v":786089499.62846732},{"$f":"+Distribution!K858+Transmission!K858+Generation!K858+Retail!K858+Misc!K858","v":261647345.84978497},{"$f":"+Distribution!L858+Transmission!L858+Generation!L858+Retail!L858+Misc!L858","v":5391413.1413357649},{"$f":"+Distribution!M858+Transmission!M858+Generation!M858+Retail!M858+Misc!M858","v":538161352.18041754},{"$f":"+Distribution!N858+Transmission!N858+Generation!N858+Retail!N858+Misc!N858","v":20911979.054788183},{"$f":"+Distribution!O858+Transmission!O858+Generation!O858+Retail!O858+Misc!O858","v":665957.8050400588},{"$f":"+Distribution!P858+Transmission!P858+Generation!P858+Retail!P858+Misc!P858","v":1189047.776791231},{"$f":"+Distribution!Q858+Transmission!Q858+Generation!Q858+Retail!Q858+Misc!Q858","v":200766361.73058894},{"$f":"+Distribution!R858+Transmission!R858+Generation!R858+Retail!R858+Misc!R858","v":56594339.769559875},{"$f":"+Distribution!S858+Transmission!S858+Generation!S858+Retail!S858+Misc!S858","v":54094951.478767261},{"$f":"ROUND(SUM(I858:S858)-H858,0)","v":0}]
[{"$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":13396263.289115682},{"$f":"+Distribution!I884+Transmission!I884+Generation!I884+Retail!I884+Misc!I884","v":4456919.530356057},{"$f":"+Distribution!J884+Transmission!J884+Generation!J884+Retail!J884+Misc!J884","v":3649483.0236019902},{"$f":"+Distribution!K884+Transmission!K884+Generation!K884+Retail!K884+Misc!K884","v":1214718.6132121298},{"$f":"+Distribution!L884+Transmission!L884+Generation!L884+Retail!L884+Misc!L884","v":25030.064314342118},{"$f":"+Distribution!M884+Transmission!M884+Generation!M884+Retail!M884+Misc!M884","v":2498456.8801254616},{"$f":"+Distribution!N884+Transmission!N884+Generation!N884+Retail!N884+Misc!N884","v":97085.525994737633},{"$f":"+Distribution!O884+Transmission!O884+Generation!O884+Retail!O884+Misc!O884","v":3091.7620768088482},{"$f":"+Distribution!P884+Transmission!P884+Generation!P884+Retail!P884+Misc!P884","v":5520.2488745902847},{"$f":"+Distribution!Q884+Transmission!Q884+Generation!Q884+Retail!Q884+Misc!Q884","v":932073.80227368069},{"$f":"+Distribution!R884+Transmission!R884+Generation!R884+Retail!R884+Misc!R884","v":262743.72360728594},{"$f":"+Distribution!S884+Transmission!S884+Generation!S884+Retail!S884+Misc!S884","v":251140.11467859731},{"$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,{"$f":"+Distribution!H886+Transmission!H886+Generation!H886+Retail!H886+Misc!H886","v":72709324.777414888},{"$f":"+Distribution!I886+Transmission!I886+Generation!I886+Retail!I886+Misc!I886","v":24190298.641170848},{"$f":"+Distribution!J886+Transmission!J886+Generation!J886+Retail!J886+Misc!J886","v":19807870.352050662},{"$f":"+Distribution!K886+Transmission!K886+Generation!K886+Retail!K886+Misc!K886","v":6592985.5404508151},{"$f":"+Distribution!L886+Transmission!L886+Generation!L886+Retail!L886+Misc!L886","v":135852.74013759851},{"$f":"+Distribution!M886+Transmission!M886+Generation!M886+Retail!M886+Misc!M886","v":13560580.948495287},{"$f":"+Distribution!N886+Transmission!N886+Generation!N886+Retail!N886+Misc!N886","v":526939.70612483507},{"$f":"+Distribution!O886+Transmission!O886+Generation!O886+Retail!O886+Misc!O886","v":16780.793877038592},{"$f":"+Distribution!P886+Transmission!P886+Generation!P886+Retail!P886+Misc!P886","v":29961.6064280295},{"$f":"+Distribution!Q886+Transmission!Q886+Generation!Q886+Retail!Q886+Misc!Q886","v":5058907.4985634089},{"$f":"+Distribution!R886+Transmission!R886+Generation!R886+Retail!R886+Misc!R886","v":1426063.2476902129},{"$f":"+Distribution!S886+Transmission!S886+Generation!S886+Retail!S886+Misc!S886","v":1363083.7024261525},{"$f":"ROUND(SUM(I886:S886)-H886,0)","v":0}]
[{"$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":243749849.9128224},{"$f":"+Distribution!I888+Transmission!I888+Generation!I888+Retail!I888+Misc!I888","v":81095260.906112716},{"$f":"+Distribution!J888+Transmission!J888+Generation!J888+Retail!J888+Misc!J888","v":66403661.981258385},{"$f":"+Distribution!K888+Transmission!K888+Generation!K888+Retail!K888+Misc!K888","v":22102243.981524032},{"$f":"+Distribution!L888+Transmission!L888+Generation!L888+Retail!L888+Misc!L888","v":455431.06224899588},{"$f":"+Distribution!M888+Transmission!M888+Generation!M888+Retail!M888+Misc!M888","v":45460325.4953226},{"$f":"+Distribution!N888+Transmission!N888+Generation!N888+Retail!N888+Misc!N888","v":1766506.2173831661},{"$f":"+Distribution!O888+Transmission!O888+Generation!O888+Retail!O888+Misc!O888","v":56255.727879028629},{"$f":"+Distribution!P888+Transmission!P888+Generation!P888+Retail!P888+Misc!P888","v":100442.9224495805},{"$f":"+Distribution!Q888+Transmission!Q888+Generation!Q888+Retail!Q888+Misc!Q888","v":16959419.541751996},{"$f":"+Distribution!R888+Transmission!R888+Generation!R888+Retail!R888+Misc!R888","v":4780716.9665623754},{"$f":"+Distribution!S888+Transmission!S888+Generation!S888+Retail!S888+Misc!S888","v":4569585.1103295283},{"$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,{"$f":"+Distribution!H890+Transmission!H890+Generation!H890+Retail!H890+Misc!H890","v":51103638.667778507},{"$f":"+Distribution!I890+Transmission!I890+Generation!I890+Retail!I890+Misc!I890","v":17002114.719239466},{"$f":"+Distribution!J890+Transmission!J890+Generation!J890+Retail!J890+Misc!J890","v":13921931.641480846},{"$f":"+Distribution!K890+Transmission!K890+Generation!K890+Retail!K890+Misc!K890","v":4633869.8899008799},{"$f":"+Distribution!L890+Transmission!L890+Generation!L890+Retail!L890+Misc!L890","v":95483.892406823157},{"$f":"+Distribution!M890+Transmission!M890+Generation!M890+Retail!M890+Misc!M890","v":9531033.7572041899},{"$f":"+Distribution!N890+Transmission!N890+Generation!N890+Retail!N890+Misc!N890","v":370358.77343030367},{"$f":"+Distribution!O890+Transmission!O890+Generation!O890+Retail!O890+Misc!O890","v":11794.355531094507},{"$f":"+Distribution!P890+Transmission!P890+Generation!P890+Retail!P890+Misc!P890","v":21058.469645970599},{"$f":"+Distribution!Q890+Transmission!Q890+Generation!Q890+Retail!Q890+Misc!Q890","v":3555645.4643435818},{"$f":"+Distribution!R890+Transmission!R890+Generation!R890+Retail!R890+Misc!R890","v":1002306.3912429092},{"$f":"+Distribution!S890+Transmission!S890+Generation!S890+Retail!S890+Misc!S890","v":958041.31335244211},{"$f":"ROUND(SUM(I890:S890)-H890,0)","v":0}]
[{"$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":30396193.366234869},{"$f":"+Distribution!I892+Transmission!I892+Generation!I892+Retail!I892+Misc!I892","v":10112774.356452225},{"$f":"+Distribution!J892+Transmission!J892+Generation!J892+Retail!J892+Misc!J892","v":8280696.5851684418},{"$f":"+Distribution!K892+Transmission!K892+Generation!K892+Retail!K892+Misc!K892","v":2756203.0587111521},{"$f":"+Distribution!L892+Transmission!L892+Generation!L892+Retail!L892+Misc!L892","v":56793.350387954444},{"$f":"+Distribution!M892+Transmission!M892+Generation!M892+Retail!M892+Misc!M892","v":5669012.0824362086},{"$f":"+Distribution!N892+Transmission!N892+Generation!N892+Retail!N892+Misc!N892","v":220287.58001467073},{"$f":"+Distribution!O892+Transmission!O892+Generation!O892+Retail!O892+Misc!O892","v":7015.2247608801172},{"$f":"+Distribution!P892+Transmission!P892+Generation!P892+Retail!P892+Misc!P892","v":12525.474350606257},{"$f":"+Distribution!Q892+Transmission!Q892+Generation!Q892+Retail!Q892+Misc!Q892","v":2114880.4643554292},{"$f":"+Distribution!R892+Transmission!R892+Generation!R892+Retail!R892+Misc!R892","v":596166.92029489309},{"$f":"+Distribution!S892+Transmission!S892+Generation!S892+Retail!S892+Misc!S892","v":569838.26930240646},{"$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,{"$f":"+Distribution!H894+Transmission!H894+Generation!H894+Retail!H894+Misc!H894","v":1005956.868117596},{"$f":"+Distribution!I894+Transmission!I894+Generation!I894+Retail!I894+Misc!I894","v":334680.55348329083},{"$f":"+Distribution!J894+Transmission!J894+Generation!J894+Retail!J894+Misc!J894","v":274048.25013060332},{"$f":"+Distribution!K894+Transmission!K894+Generation!K894+Retail!K894+Misc!K894","v":91216.073125693816},{"$f":"+Distribution!L894+Transmission!L894+Generation!L894+Retail!L894+Misc!L894","v":1879.5663061426537},{"$f":"+Distribution!M894+Transmission!M894+Generation!M894+Retail!M894+Misc!M894","v":187614.99412302018},{"$f":"+Distribution!N894+Transmission!N894+Generation!N894+Retail!N894+Misc!N894","v":7290.3801277604434},{"$f":"+Distribution!O894+Transmission!O894+Generation!O894+Retail!O894+Misc!O894","v":232.16767456924873},{"$f":"+Distribution!P894+Transmission!P894+Generation!P894+Retail!P894+Misc!P894","v":414.52845090200532},{"$f":"+Distribution!Q894+Transmission!Q894+Generation!Q894+Retail!Q894+Misc!Q894","v":69991.610552436832},{"$f":"+Distribution!R894+Transmission!R894+Generation!R894+Retail!R894+Misc!R894","v":19730.043192887129},{"$f":"+Distribution!S894+Transmission!S894+Generation!S894+Retail!S894+Misc!S894","v":18858.700950289603},{"$f":"ROUND(SUM(I894:S894)-H894,0)","v":0}]
[{"$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":7569034.0174972098},{"$f":"+Distribution!I896+Transmission!I896+Generation!I896+Retail!I896+Misc!I896","v":2518207.8621821101},{"$f":"+Distribution!J896+Transmission!J896+Generation!J896+Retail!J896+Misc!J896","v":2061997.4806232327},{"$f":"+Distribution!K896+Transmission!K896+Generation!K896+Retail!K896+Misc!K896","v":686329.18797287834},{"$f":"+Distribution!L896+Transmission!L896+Generation!L896+Retail!L896+Misc!L896","v":14142.257745062931},{"$f":"+Distribution!M896+Transmission!M896+Generation!M896+Retail!M896+Misc!M896","v":1411655.228684888},{"$f":"+Distribution!N896+Transmission!N896+Generation!N896+Retail!N896+Misc!N896","v":54854.374910489496},{"$f":"+Distribution!O896+Transmission!O896+Generation!O896+Retail!O896+Misc!O896","v":1746.8790981726659},{"$f":"+Distribution!P896+Transmission!P896+Generation!P896+Retail!P896+Misc!P896","v":3119.0004716294839},{"$f":"+Distribution!Q896+Transmission!Q896+Generation!Q896+Retail!Q896+Misc!Q896","v":526631.8050018833},{"$f":"+Distribution!R896+Transmission!R896+Generation!R896+Retail!R896+Misc!R896","v":148453.05283625188},{"$f":"+Distribution!S896+Transmission!S896+Generation!S896+Retail!S896+Misc!S896","v":141896.88797061075},{"$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":419930260.89898109},{"$f":"+Distribution!I900+Transmission!I900+Generation!I900+Retail!I900+Misc!I900","v":139710256.5689967},{"$f":"+Distribution!J900+Transmission!J900+Generation!J900+Retail!J900+Misc!J900","v":114399689.31431416},{"$f":"+Distribution!K900+Transmission!K900+Generation!K900+Retail!K900+Misc!K900","v":38077566.344897576},{"$f":"+Distribution!L900+Transmission!L900+Generation!L900+Retail!L900+Misc!L900","v":784612.93354691961},{"$f":"+Distribution!M900+Transmission!M900+Generation!M900+Retail!M900+Misc!M900","v":78318679.386391655},{"$f":"+Distribution!N900+Transmission!N900+Generation!N900+Retail!N900+Misc!N900","v":3043322.5579859633},{"$f":"+Distribution!O900+Transmission!O900+Generation!O900+Retail!O900+Misc!O900","v":96916.910897592606},{"$f":"+Distribution!P900+Transmission!P900+Generation!P900+Retail!P900+Misc!P900","v":173042.25067130863},{"$f":"+Distribution!Q900+Transmission!Q900+Generation!Q900+Retail!Q900+Misc!Q900","v":29217550.186842415},{"$f":"+Distribution!R900+Transmission!R900+Generation!R900+Retail!R900+Misc!R900","v":8236180.3454268146},{"$f":"+Distribution!S900+Transmission!S900+Generation!S900+Retail!S900+Misc!S900","v":7872444.099010027},{"$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":10050357.840669582},{"$f":"+Distribution!I907+Transmission!I907+Generation!I907+Retail!I907+Misc!I907","v":3343741.1000679368},{"$f":"+Distribution!J907+Transmission!J907+Generation!J907+Retail!J907+Misc!J907","v":2737973.2339576939},{"$f":"+Distribution!K907+Transmission!K907+Generation!K907+Retail!K907+Misc!K907","v":911325.52974104101},{"$f":"+Distribution!L907+Transmission!L907+Generation!L907+Retail!L907+Misc!L907","v":18778.453192876765},{"$f":"+Distribution!M907+Transmission!M907+Generation!M907+Retail!M907+Misc!M907","v":1874432.0825006261},{"$f":"+Distribution!N907+Transmission!N907+Generation!N907+Retail!N907+Misc!N907","v":72837.048387181479},{"$f":"+Distribution!O907+Transmission!O907+Generation!O907+Retail!O907+Misc!O907","v":2319.5509493596924},{"$f":"+Distribution!P907+Transmission!P907+Generation!P907+Retail!P907+Misc!P907","v":4141.4889631396827},{"$f":"+Distribution!Q907+Transmission!Q907+Generation!Q907+Retail!Q907+Misc!Q907","v":699275.24150522857},{"$f":"+Distribution!R907+Transmission!R907+Generation!R907+Retail!R907+Misc!R907","v":197119.77778077277},{"$f":"+Distribution!S907+Transmission!S907+Generation!S907+Retail!S907+Misc!S907","v":188414.33362372476},{"$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":2300217.4675602722},{"$f":"+Distribution!I908+Transmission!I908+Generation!I908+Retail!I908+Misc!I908","v":765279.3867947543},{"$f":"+Distribution!J908+Transmission!J908+Generation!J908+Retail!J908+Misc!J908","v":626637.77333150059},{"$f":"+Distribution!K908+Transmission!K908+Generation!K908+Retail!K908+Misc!K908","v":208574.35480170956},{"$f":"+Distribution!L908+Transmission!L908+Generation!L908+Retail!L908+Misc!L908","v":4297.8097628751066},{"$f":"+Distribution!M908+Transmission!M908+Generation!M908+Retail!M908+Misc!M908","v":428999.79147768009},{"$f":"+Distribution!N908+Transmission!N908+Generation!N908+Retail!N908+Misc!N908","v":16670.157783612365},{"$f":"+Distribution!O908+Transmission!O908+Generation!O908+Retail!O908+Misc!O908","v":530.87379526157383},{"$f":"+Distribution!P908+Transmission!P908+Generation!P908+Retail!P908+Misc!P908","v":947.85931065786895},{"$f":"+Distribution!Q908+Transmission!Q908+Generation!Q908+Retail!Q908+Misc!Q908","v":160042.57267675485},{"$f":"+Distribution!R908+Transmission!R908+Generation!R908+Retail!R908+Misc!R908","v":45114.647979810121},{"$f":"+Distribution!S908+Transmission!S908+Generation!S908+Retail!S908+Misc!S908","v":43122.239845655735},{"$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,{"$f":"+Distribution!H910+Transmission!H910+Generation!H910+Retail!H910+Misc!H910","v":46270573.998475857},{"$f":"+Distribution!I910+Transmission!I910+Generation!I910+Retail!I910+Misc!I910","v":15394160.332915161},{"$f":"+Distribution!J910+Transmission!J910+Generation!J910+Retail!J910+Misc!J910","v":12605281.835342636},{"$f":"+Distribution!K910+Transmission!K910+Generation!K910+Retail!K910+Misc!K910","v":4195627.2631357107},{"$f":"+Distribution!L910+Transmission!L910+Generation!L910+Retail!L910+Misc!L910","v":86453.619046466891},{"$f":"+Distribution!M910+Transmission!M910+Generation!M910+Retail!M910+Misc!M910","v":8629647.7949768379},{"$f":"+Distribution!N910+Transmission!N910+Generation!N910+Retail!N910+Misc!N910","v":335332.5414535802},{"$f":"+Distribution!O910+Transmission!O910+Generation!O910+Retail!O910+Misc!O910","v":10678.918656137339},{"$f":"+Distribution!P910+Transmission!P910+Generation!P910+Retail!P910+Misc!P910","v":19066.890410347707},{"$f":"+Distribution!Q910+Transmission!Q910+Generation!Q910+Retail!Q910+Misc!Q910","v":3219374.6053935648},{"$f":"+Distribution!R910+Transmission!R910+Generation!R910+Retail!R910+Misc!R910","v":907514.47948053444},{"$f":"+Distribution!S910+Transmission!S910+Generation!S910+Retail!S910+Misc!S910","v":867435.7176648801},{"$f":"ROUND(SUM(I910:S910)-H910,0)","v":0}]
[{"$f":"ROW()","v":911},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H911+Transmission!H911+Generation!H911+Retail!H911+Misc!H911","v":1815075.2949160524},{"$f":"+Distribution!I911+Transmission!I911+Generation!I911+Retail!I911+Misc!I911","v":603873.21123726212},{"$f":"+Distribution!J911+Transmission!J911+Generation!J911+Retail!J911+Misc!J911","v":494472.69976677059},{"$f":"+Distribution!K911+Transmission!K911+Generation!K911+Retail!K911+Misc!K911","v":164583.63780498444},{"$f":"+Distribution!L911+Transmission!L911+Generation!L911+Retail!L911+Misc!L911","v":3391.3525276884366},{"$f":"+Distribution!M911+Transmission!M911+Generation!M911+Retail!M911+Misc!M911","v":338518.82877020707},{"$f":"+Distribution!N911+Transmission!N911+Generation!N911+Retail!N911+Misc!N911","v":13154.230842129933},{"$f":"+Distribution!O911+Transmission!O911+Generation!O911+Retail!O911+Misc!O911","v":418.90643997222702},{"$f":"+Distribution!P911+Transmission!P911+Generation!P911+Retail!P911+Misc!P911","v":747.94494089988791},{"$f":"+Distribution!Q911+Transmission!Q911+Generation!Q911+Retail!Q911+Misc!Q911","v":126287.7636124085},{"$f":"+Distribution!R911+Transmission!R911+Generation!R911+Retail!R911+Misc!R911","v":35599.452722111841},{"$f":"+Distribution!S911+Transmission!S911+Generation!S911+Retail!S911+Misc!S911","v":34027.26625161733},{"$f":"ROUND(SUM(I911:S911)-H911,0)","v":0}]
[{"$f":"ROW()","v":912},null,null,null,"Wind Generation","F10",null,{"$f":"+Distribution!H912+Transmission!H912+Generation!H912+Retail!H912+Misc!H912","v":21925009.582329355},{"$f":"+Distribution!I912+Transmission!I912+Generation!I912+Retail!I912+Misc!I912","v":7294422.4297324922},{"$f":"+Distribution!J912+Transmission!J912+Generation!J912+Retail!J912+Misc!J912","v":5972930.5505687706},{"$f":"+Distribution!K912+Transmission!K912+Generation!K912+Retail!K912+Misc!K912","v":1988070.6029530314},{"$f":"+Distribution!L912+Transmission!L912+Generation!L912+Retail!L912+Misc!L912","v":40965.483291460259},{"$f":"+Distribution!M912+Transmission!M912+Generation!M912+Retail!M912+Misc!M912","v":4089102.300810596},{"$f":"+Distribution!N912+Transmission!N912+Generation!N912+Retail!N912+Misc!N912","v":158895.13678561198},{"$f":"+Distribution!O912+Transmission!O912+Generation!O912+Retail!O912+Misc!O912","v":5060.1359272620921},{"$f":"+Distribution!P912+Transmission!P912+Generation!P912+Retail!P912+Misc!P912","v":9034.7216130464985},{"$f":"+Distribution!Q912+Transmission!Q912+Generation!Q912+Retail!Q912+Misc!Q912","v":1525479.6509480679},{"$f":"+Distribution!R912+Transmission!R912+Generation!R912+Retail!R912+Misc!R912","v":430019.8147394663},{"$f":"+Distribution!S912+Transmission!S912+Generation!S912+Retail!S912+Misc!S912","v":411028.75495954958},{"$f":"ROUND(SUM(I912:S912)-H912,0)","v":0}]
[{"$f":"ROW()","v":913},null,null,null,"Total 341",null,null,{"$f":"+Distribution!H913+Transmission!H913+Generation!H913+Retail!H913+Misc!H913","v":70010658.875721276},{"$f":"+Distribution!I913+Transmission!I913+Generation!I913+Retail!I913+Misc!I913","v":23292455.973884918},{"$f":"+Distribution!J913+Transmission!J913+Generation!J913+Retail!J913+Misc!J913","v":19072685.085678175},{"$f":"+Distribution!K913+Transmission!K913+Generation!K913+Retail!K913+Misc!K913","v":6348281.5038937265},{"$f":"+Distribution!L913+Transmission!L913+Generation!L913+Retail!L913+Misc!L913","v":130810.45486561558},{"$f":"+Distribution!M913+Transmission!M913+Generation!M913+Retail!M913+Misc!M913","v":13057268.924557641},{"$f":"+Distribution!N913+Transmission!N913+Generation!N913+Retail!N913+Misc!N913","v":507381.90908132208},{"$f":"+Distribution!O913+Transmission!O913+Generation!O913+Retail!O913+Misc!O913","v":16157.961023371658},{"$f":"+Distribution!P913+Transmission!P913+Generation!P913+Retail!P913+Misc!P913","v":28849.556964294094},{"$f":"+Distribution!Q913+Transmission!Q913+Generation!Q913+Retail!Q913+Misc!Q913","v":4871142.0199540416},{"$f":"+Distribution!R913+Transmission!R913+Generation!R913+Retail!R913+Misc!R913","v":1373133.7469421127},{"$f":"+Distribution!S913+Transmission!S913+Generation!S913+Retail!S913+Misc!S913","v":1312491.7388760471},{"$f":"ROUND(SUM(I913:S913)-H913,0)","v":0}]
[{"$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":3591233.8159717722},{"$f":"+Distribution!I915+Transmission!I915+Generation!I915+Retail!I915+Misc!I915","v":1194798.8619695369},{"$f":"+Distribution!J915+Transmission!J915+Generation!J915+Retail!J915+Misc!J915","v":978343.47999288561},{"$f":"+Distribution!K915+Transmission!K915+Generation!K915+Retail!K915+Misc!K915","v":325638.4610029342},{"$f":"+Distribution!L915+Transmission!L915+Generation!L915+Retail!L915+Misc!L915","v":6709.9915432871048},{"$f":"+Distribution!M915+Transmission!M915+Generation!M915+Retail!M915+Misc!M915","v":669779.52299160801},{"$f":"+Distribution!N915+Transmission!N915+Generation!N915+Retail!N915+Misc!N915","v":26026.423672710895},{"$f":"+Distribution!O915+Transmission!O915+Generation!O915+Retail!O915+Misc!O915","v":828.8311659413497},{"$f":"+Distribution!P915+Transmission!P915+Generation!P915+Retail!P915+Misc!P915","v":1479.8532996224358},{"$f":"+Distribution!Q915+Transmission!Q915+Generation!Q915+Retail!Q915+Misc!Q915","v":249867.80906480615},{"$f":"+Distribution!R915+Transmission!R915+Generation!R915+Retail!R915+Misc!R915","v":70435.622590328581},{"$f":"+Distribution!S915+Transmission!S915+Generation!S915+Retail!S915+Misc!S915","v":67324.95867811091},{"$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":1008622.9545622291},{"$f":"+Distribution!I916+Transmission!I916+Generation!I916+Retail!I916+Misc!I916","v":335567.55700720311},{"$f":"+Distribution!J916+Transmission!J916+Generation!J916+Retail!J916+Misc!J916","v":274774.55992380134},{"$f":"+Distribution!K916+Transmission!K916+Generation!K916+Retail!K916+Misc!K916","v":91457.822989729379},{"$f":"+Distribution!L916+Transmission!L916+Generation!L916+Retail!L916+Misc!L916","v":1884.5477187751585},{"$f":"+Distribution!M916+Transmission!M916+Generation!M916+Retail!M916+Misc!M916","v":188112.22994743212},{"$f":"+Distribution!N916+Transmission!N916+Generation!N916+Retail!N916+Misc!N916","v":7309.7018146546498},{"$f":"+Distribution!O916+Transmission!O916+Generation!O916+Retail!O916+Misc!O916","v":232.78298831645674},{"$f":"+Distribution!P916+Transmission!P916+Generation!P916+Retail!P916+Misc!P916","v":415.62707522566308},{"$f":"+Distribution!Q916+Transmission!Q916+Generation!Q916+Retail!Q916+Misc!Q916","v":70177.109245319225},{"$f":"+Distribution!R916+Transmission!R916+Generation!R916+Retail!R916+Misc!R916","v":19782.333705905858},{"$f":"+Distribution!S916+Transmission!S916+Generation!S916+Retail!S916+Misc!S916","v":18908.682145866151},{"$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":4599856.7705340013},{"$f":"+Distribution!I917+Transmission!I917+Generation!I917+Retail!I917+Misc!I917","v":1530366.41897674},{"$f":"+Distribution!J917+Transmission!J917+Generation!J917+Retail!J917+Misc!J917","v":1253118.0399166869},{"$f":"+Distribution!K917+Transmission!K917+Generation!K917+Retail!K917+Misc!K917","v":417096.28399266361},{"$f":"+Distribution!L917+Transmission!L917+Generation!L917+Retail!L917+Misc!L917","v":8594.5392620622624},{"$f":"+Distribution!M917+Transmission!M917+Generation!M917+Retail!M917+Misc!M917","v":857891.75293904007},{"$f":"+Distribution!N917+Transmission!N917+Generation!N917+Retail!N917+Misc!N917","v":33336.125487365542},{"$f":"+Distribution!O917+Transmission!O917+Generation!O917+Retail!O917+Misc!O917","v":1061.6141542578064},{"$f":"+Distribution!P917+Transmission!P917+Generation!P917+Retail!P917+Misc!P917","v":1895.4803748480988},{"$f":"+Distribution!Q917+Transmission!Q917+Generation!Q917+Retail!Q917+Misc!Q917","v":320044.91831012536},{"$f":"+Distribution!R917+Transmission!R917+Generation!R917+Retail!R917+Misc!R917","v":90217.956296234435},{"$f":"+Distribution!S917+Transmission!S917+Generation!S917+Retail!S917+Misc!S917","v":86233.640823977068},{"$f":"ROUND(SUM(I917:S917)-H917,0)","v":0}]
[{"$f":"ROW()","v":918}]
[{"$f":"ROW()","v":919},null,"343","Prime Movers",null,"F10",null,{"$f":"+Distribution!H919+Transmission!H919+Generation!H919+Retail!H919+Misc!H919","v":577581748.59345734},{"$f":"+Distribution!I919+Transmission!I919+Generation!I919+Retail!I919+Misc!I919","v":192160703.33396032},{"$f":"+Distribution!J919+Transmission!J919+Generation!J919+Retail!J919+Misc!J919","v":157347966.42484629},{"$f":"+Distribution!K919+Transmission!K919+Generation!K919+Retail!K919+Misc!K919","v":52372761.383252546},{"$f":"+Distribution!L919+Transmission!L919+Generation!L919+Retail!L919+Misc!L919","v":1079174.6923808595},{"$f":"+Distribution!M919+Transmission!M919+Generation!M919+Retail!M919+Misc!M919","v":107721314.70278665},{"$f":"+Distribution!N919+Transmission!N919+Generation!N919+Retail!N919+Misc!N919","v":4185855.9104848518},{"$f":"+Distribution!O919+Transmission!O919+Generation!O919+Retail!O919+Misc!O919","v":133301.75049702797},{"$f":"+Distribution!P919+Transmission!P919+Generation!P919+Retail!P919+Misc!P919","v":238006.29540085685},{"$f":"+Distribution!Q919+Transmission!Q919+Generation!Q919+Retail!Q919+Misc!Q919","v":40186491.181670599},{"$f":"+Distribution!R919+Transmission!R919+Generation!R919+Retail!R919+Misc!R919","v":11328232.062768752},{"$f":"+Distribution!S919+Transmission!S919+Generation!S919+Retail!S919+Misc!S919","v":10827940.855408566},{"$f":"ROUND(SUM(I919:S919)-H919,0)","v":0}]
[{"$f":"ROW()","v":920},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H920+Transmission!H920+Generation!H920+Retail!H920+Misc!H920","v":22946919.697318614},{"$f":"+Distribution!I920+Transmission!I920+Generation!I920+Retail!I920+Misc!I920","v":7634410.6078884536},{"$f":"+Distribution!J920+Transmission!J920+Generation!J920+Retail!J920+Misc!J920","v":6251324.8711201288},{"$f":"+Distribution!K920+Transmission!K920+Generation!K920+Retail!K920+Misc!K920","v":2080733.2515526426},{"$f":"+Distribution!L920+Transmission!L920+Generation!L920+Retail!L920+Misc!L920","v":42874.857222804239},{"$f":"+Distribution!M920+Transmission!M920+Generation!M920+Retail!M920+Misc!M920","v":4279692.639516402},{"$f":"+Distribution!N920+Transmission!N920+Generation!N920+Retail!N920+Misc!N920","v":166301.13343496749},{"$f":"+Distribution!O920+Transmission!O920+Generation!O920+Retail!O920+Misc!O920","v":5295.9854974924874},{"$f":"+Distribution!P920+Transmission!P920+Generation!P920+Retail!P920+Misc!P920","v":9455.8239787177736},{"$f":"+Distribution!Q920+Transmission!Q920+Generation!Q920+Retail!Q920+Misc!Q920","v":1596581.2429296067},{"$f":"+Distribution!R920+Transmission!R920+Generation!R920+Retail!R920+Misc!R920","v":450062.75231164595},{"$f":"+Distribution!S920+Transmission!S920+Generation!S920+Retail!S920+Misc!S920","v":430186.53186575149},{"$f":"ROUND(SUM(I920:S920)-H920,0)","v":0}]
[{"$f":"ROW()","v":921},null,null,null,"Wind Generation","F10",null,{"$f":"+Distribution!H921+Transmission!H921+Generation!H921+Retail!H921+Misc!H921","v":764302693.01146877},{"$f":"+Distribution!I921+Transmission!I921+Generation!I921+Retail!I921+Misc!I921","v":254282520.88433027},{"$f":"+Distribution!J921+Transmission!J921+Generation!J921+Retail!J921+Misc!J921","v":208215503.29672325},{"$f":"+Distribution!K921+Transmission!K921+Generation!K921+Retail!K921+Misc!K921","v":69303856.403263792},{"$f":"+Distribution!L921+Transmission!L921+Generation!L921+Retail!L921+Misc!L921","v":1428050.8787286454},{"$f":"+Distribution!M921+Transmission!M921+Generation!M921+Retail!M921+Misc!M921","v":142545520.39182699},{"$f":"+Distribution!N921+Transmission!N921+Generation!N921+Retail!N921+Misc!N921","v":5539061.7046547476},{"$f":"+Distribution!O921+Transmission!O921+Generation!O921+Retail!O921+Misc!O921","v":176395.61349736087},{"$f":"+Distribution!P921+Transmission!P921+Generation!P921+Retail!P921+Misc!P921","v":314949.10109529499},{"$f":"+Distribution!Q921+Transmission!Q921+Generation!Q921+Retail!Q921+Misc!Q921","v":53178002.088240504},{"$f":"+Distribution!R921+Transmission!R921+Generation!R921+Retail!R921+Misc!R921","v":14990429.136165921},{"$f":"+Distribution!S921+Transmission!S921+Generation!S921+Retail!S921+Misc!S921","v":14328403.512941994},{"$f":"ROUND(SUM(I921:S921)-H921,0)","v":0}]
[{"$f":"ROW()","v":922},null,null,null,"Total 343",null,null,{"$f":"+Distribution!H922+Transmission!H922+Generation!H922+Retail!H922+Misc!H922","v":1364831361.3022447},{"$f":"+Distribution!I922+Transmission!I922+Generation!I922+Retail!I922+Misc!I922","v":454077634.82617903},{"$f":"+Distribution!J922+Transmission!J922+Generation!J922+Retail!J922+Misc!J922","v":371814794.59268963},{"$f":"+Distribution!K922+Transmission!K922+Generation!K922+Retail!K922+Misc!K922","v":123757351.03806898},{"$f":"+Distribution!L922+Transmission!L922+Generation!L922+Retail!L922+Misc!L922","v":2550100.4283323092},{"$f":"+Distribution!M922+Transmission!M922+Generation!M922+Retail!M922+Misc!M922","v":254546527.73413002},{"$f":"+Distribution!N922+Transmission!N922+Generation!N922+Retail!N922+Misc!N922","v":9891218.7485745661},{"$f":"+Distribution!O922+Transmission!O922+Generation!O922+Retail!O922+Misc!O922","v":314993.34949188132},{"$f":"+Distribution!P922+Transmission!P922+Generation!P922+Retail!P922+Misc!P922","v":562411.22047486959},{"$f":"+Distribution!Q922+Transmission!Q922+Generation!Q922+Retail!Q922+Misc!Q922","v":94961074.512840718},{"$f":"+Distribution!R922+Transmission!R922+Generation!R922+Retail!R922+Misc!R922","v":26768723.951246317},{"$f":"+Distribution!S922+Transmission!S922+Generation!S922+Retail!S922+Misc!S922","v":25586530.900216311},{"$f":"ROUND(SUM(I922:S922)-H922,0)","v":0}]
[{"$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":120750744.63438232},{"$f":"+Distribution!I924+Transmission!I924+Generation!I924+Retail!I924+Misc!I924","v":40173617.108830482},{"$f":"+Distribution!J924+Transmission!J924+Generation!J924+Retail!J924+Misc!J924","v":32895575.66314207},{"$f":"+Distribution!K924+Transmission!K924+Generation!K924+Retail!K924+Misc!K924","v":10949185.896173252},{"$f":"+Distribution!L924+Transmission!L924+Generation!L924+Retail!L924+Misc!L924","v":225615.0718281983},{"$f":"+Distribution!M924+Transmission!M924+Generation!M924+Retail!M924+Misc!M924","v":22520498.60479866},{"$f":"+Distribution!N924+Transmission!N924+Generation!N924+Retail!N924+Misc!N924","v":875105.93843062059},{"$f":"+Distribution!O924+Transmission!O924+Generation!O924+Retail!O924+Misc!O924","v":27868.411134494603},{"$f":"+Distribution!P924+Transmission!P924+Generation!P924+Retail!P924+Misc!P924","v":49758.215988145894},{"$f":"+Distribution!Q924+Transmission!Q924+Generation!Q924+Retail!Q924+Misc!Q924","v":8401492.5094963983},{"$f":"+Distribution!R924+Transmission!R924+Generation!R924+Retail!R924+Misc!R924","v":2368309.698673028},{"$f":"+Distribution!S924+Transmission!S924+Generation!S924+Retail!S924+Misc!S924","v":2263717.5158869727},{"$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":6932089.5857794313},{"$f":"+Distribution!I925+Transmission!I925+Generation!I925+Retail!I925+Misc!I925","v":2306297.2706829859},{"$f":"+Distribution!J925+Transmission!J925+Generation!J925+Retail!J925+Misc!J925","v":1888477.6086735304},{"$f":"+Distribution!K925+Transmission!K925+Generation!K925+Retail!K925+Misc!K925","v":628573.66017446329},{"$f":"+Distribution!L925+Transmission!L925+Generation!L925+Retail!L925+Misc!L925","v":12952.167661993913},{"$f":"+Distribution!M925+Transmission!M925+Generation!M925+Retail!M925+Misc!M925","v":1292862.5352794169},{"$f":"+Distribution!N925+Transmission!N925+Generation!N925+Retail!N925+Misc!N925","v":50238.305201484705},{"$f":"+Distribution!O925+Transmission!O925+Generation!O925+Retail!O925+Misc!O925","v":1599.8768635555239},{"$f":"+Distribution!P925+Transmission!P925+Generation!P925+Retail!P925+Misc!P925","v":2856.5323708999763},{"$f":"+Distribution!Q925+Transmission!Q925+Generation!Q925+Retail!Q925+Misc!Q925","v":482315.02759197698},{"$f":"+Distribution!R925+Transmission!R925+Generation!R925+Retail!R925+Misc!R925","v":135960.5280098379},{"$f":"+Distribution!S925+Transmission!S925+Generation!S925+Retail!S925+Misc!S925","v":129956.07326928545},{"$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":22894892.65710317},{"$f":"+Distribution!I926+Transmission!I926+Generation!I926+Retail!I926+Misc!I926","v":7617101.2786644436},{"$f":"+Distribution!J926+Transmission!J926+Generation!J926+Retail!J926+Misc!J926","v":6237151.381398649},{"$f":"+Distribution!K926+Transmission!K926+Generation!K926+Retail!K926+Misc!K926","v":2076015.651369957},{"$f":"+Distribution!L926+Transmission!L926+Generation!L926+Retail!L926+Misc!L926","v":42777.648013446924},{"$f":"+Distribution!M926+Transmission!M926+Generation!M926+Retail!M926+Misc!M926","v":4269989.3876637416},{"$f":"+Distribution!N926+Transmission!N926+Generation!N926+Retail!N926+Misc!N926","v":165924.08257710849},{"$f":"+Distribution!O926+Transmission!O926+Generation!O926+Retail!O926+Misc!O926","v":5283.978027466319},{"$f":"+Distribution!P926+Transmission!P926+Generation!P926+Retail!P926+Misc!P926","v":9434.3849995040018},{"$f":"+Distribution!Q926+Transmission!Q926+Generation!Q926+Retail!Q926+Misc!Q926","v":1592961.349818514},{"$f":"+Distribution!R926+Transmission!R926+Generation!R926+Retail!R926+Misc!R926","v":449042.33505203755},{"$f":"+Distribution!S926+Transmission!S926+Generation!S926+Retail!S926+Misc!S926","v":429211.17951830168},{"$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":150577726.87726492},{"$f":"+Distribution!I927+Transmission!I927+Generation!I927+Retail!I927+Misc!I927","v":50097015.658177912},{"$f":"+Distribution!J927+Transmission!J927+Generation!J927+Retail!J927+Misc!J927","v":41021204.653214246},{"$f":"+Distribution!K927+Transmission!K927+Generation!K927+Retail!K927+Misc!K927","v":13653775.207717672},{"$f":"+Distribution!L927+Transmission!L927+Generation!L927+Retail!L927+Misc!L927","v":281344.88750363915},{"$f":"+Distribution!M927+Transmission!M927+Generation!M927+Retail!M927+Misc!M927","v":28083350.527741816},{"$f":"+Distribution!N927+Transmission!N927+Generation!N927+Retail!N927+Misc!N927","v":1091268.3262092138},{"$f":"+Distribution!O927+Transmission!O927+Generation!O927+Retail!O927+Misc!O927","v":34752.266025516445},{"$f":"+Distribution!P927+Transmission!P927+Generation!P927+Retail!P927+Misc!P927","v":62049.133358549872},{"$f":"+Distribution!Q927+Transmission!Q927+Generation!Q927+Retail!Q927+Misc!Q927","v":10476768.88690689},{"$f":"+Distribution!R927+Transmission!R927+Generation!R927+Retail!R927+Misc!R927","v":2953312.5617349036},{"$f":"+Distribution!S927+Transmission!S927+Generation!S927+Retail!S927+Misc!S927","v":2822884.7686745594},{"$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,{"$f":"+Distribution!H929+Transmission!H929+Generation!H929+Retail!H929+Misc!H929","v":57713665.284851104},{"$f":"+Distribution!I929+Transmission!I929+Generation!I929+Retail!I929+Misc!I929","v":19201262.055328362},{"$f":"+Distribution!J929+Transmission!J929+Generation!J929+Retail!J929+Misc!J929","v":15722671.101727463},{"$f":"+Distribution!K929+Transmission!K929+Generation!K929+Retail!K929+Misc!K929","v":5233240.1913273549},{"$f":"+Distribution!L929+Transmission!L929+Generation!L929+Retail!L929+Misc!L929","v":107834.30593439739},{"$f":"+Distribution!M929+Transmission!M929+Generation!M929+Retail!M929+Misc!M929","v":10763830.255960347},{"$f":"+Distribution!N929+Transmission!N929+Generation!N929+Retail!N929+Misc!N929","v":418263.0208392893},{"$f":"+Distribution!O929+Transmission!O929+Generation!O929+Retail!O929+Misc!O929","v":13319.90255717951},{"$f":"+Distribution!P929+Transmission!P929+Generation!P929+Retail!P929+Misc!P929","v":23782.288311400513},{"$f":"+Distribution!Q929+Transmission!Q929+Generation!Q929+Retail!Q929+Misc!Q929","v":4015552.2688859245},{"$f":"+Distribution!R929+Transmission!R929+Generation!R929+Retail!R929+Misc!R929","v":1131950.2306502766},{"$f":"+Distribution!S929+Transmission!S929+Generation!S929+Retail!S929+Misc!S929","v":1081959.6633291075},{"$f":"ROUND(SUM(I929:S929)-H929,0)","v":0}]
[{"$f":"ROW()","v":930},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H930+Transmission!H930+Generation!H930+Retail!H930+Misc!H930","v":1254196.037156556},{"$f":"+Distribution!I930+Transmission!I930+Generation!I930+Retail!I930+Misc!I930","v":417269.40507655736},{"$f":"+Distribution!J930+Transmission!J930+Generation!J930+Retail!J930+Misc!J930","v":341674.91688451963},{"$f":"+Distribution!K930+Transmission!K930+Generation!K930+Retail!K930+Misc!K930","v":113725.39028766207},{"$f":"+Distribution!L930+Transmission!L930+Generation!L930+Retail!L930+Misc!L930","v":2343.3853751088755},{"$f":"+Distribution!M930+Transmission!M930+Generation!M930+Retail!M930+Misc!M930","v":233912.5956568699},{"$f":"+Distribution!N930+Transmission!N930+Generation!N930+Retail!N930+Misc!N930","v":9089.4213811691734},{"$f":"+Distribution!O930+Transmission!O930+Generation!O930+Retail!O930+Misc!O930","v":289.45950530213531},{"$f":"+Distribution!P930+Transmission!P930+Generation!P930+Retail!P930+Misc!P930","v":516.82130406128397},{"$f":"+Distribution!Q930+Transmission!Q930+Generation!Q930+Retail!Q930+Misc!Q930","v":87263.384118382921},{"$f":"+Distribution!R930+Transmission!R930+Generation!R930+Retail!R930+Misc!R930","v":24598.810117725643},{"$f":"+Distribution!S930+Transmission!S930+Generation!S930+Retail!S930+Misc!S930","v":23512.447449197025},{"$f":"ROUND(SUM(I930:S930)-H930,0)","v":0}]
[{"$f":"ROW()","v":931},null,null,null,"Wind Generation","F10",null,{"$f":"+Distribution!H931+Transmission!H931+Generation!H931+Retail!H931+Misc!H931","v":47302807.165251076},{"$f":"+Distribution!I931+Transmission!I931+Generation!I931+Retail!I931+Misc!I931","v":15737582.977095323},{"$f":"+Distribution!J931+Transmission!J931+Generation!J931+Retail!J931+Misc!J931","v":12886488.417898074},{"$f":"+Distribution!K931+Transmission!K931+Generation!K931+Retail!K931+Misc!K931","v":4289225.9640417704},{"$f":"+Distribution!L931+Transmission!L931+Generation!L931+Retail!L931+Misc!L931","v":88382.280942263824},{"$f":"+Distribution!M931+Transmission!M931+Generation!M931+Retail!M931+Misc!M931","v":8822163.4242806174},{"$f":"+Distribution!N931+Transmission!N931+Generation!N931+Retail!N931+Misc!N931","v":342813.35142146202},{"$f":"+Distribution!O931+Transmission!O931+Generation!O931+Retail!O931+Misc!O931","v":10917.150713135869},{"$f":"+Distribution!P931+Transmission!P931+Generation!P931+Retail!P931+Misc!P931","v":19492.246635007414},{"$f":"+Distribution!Q931+Transmission!Q931+Generation!Q931+Retail!Q931+Misc!Q931","v":3291194.4458837775},{"$f":"+Distribution!R931+Transmission!R931+Generation!R931+Retail!R931+Misc!R931","v":927759.88523407909},{"$f":"+Distribution!S931+Transmission!S931+Generation!S931+Retail!S931+Misc!S931","v":886787.02110556467},{"$f":"ROUND(SUM(I931:S931)-H931,0)","v":0}]
[{"$f":"ROW()","v":932},null,null,null,"Total 345",null,null,{"$f":"+Distribution!H932+Transmission!H932+Generation!H932+Retail!H932+Misc!H932","v":106270668.48725873},{"$f":"+Distribution!I932+Transmission!I932+Generation!I932+Retail!I932+Misc!I932","v":35356114.437500238},{"$f":"+Distribution!J932+Transmission!J932+Generation!J932+Retail!J932+Misc!J932","v":28950834.436510056},{"$f":"+Distribution!K932+Transmission!K932+Generation!K932+Retail!K932+Misc!K932","v":9636191.5456567872},{"$f":"+Distribution!L932+Transmission!L932+Generation!L932+Retail!L932+Misc!L932","v":198559.97225177009},{"$f":"+Distribution!M932+Transmission!M932+Generation!M932+Retail!M932+Misc!M932","v":19819906.275897834},{"$f":"+Distribution!N932+Transmission!N932+Generation!N932+Retail!N932+Misc!N932","v":770165.79364192043},{"$f":"+Distribution!O932+Transmission!O932+Generation!O932+Retail!O932+Misc!O932","v":24526.512775617513},{"$f":"+Distribution!P932+Transmission!P932+Generation!P932+Retail!P932+Misc!P932","v":43791.356250469209},{"$f":"+Distribution!Q932+Transmission!Q932+Generation!Q932+Retail!Q932+Misc!Q932","v":7394010.0988880843},{"$f":"+Distribution!R932+Transmission!R932+Generation!R932+Retail!R932+Misc!R932","v":2084308.9260020815},{"$f":"+Distribution!S932+Transmission!S932+Generation!S932+Retail!S932+Misc!S932","v":1992259.1318838692},{"$f":"ROUND(SUM(I932:S932)-H932,0)","v":0}]
[{"$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":4193069.3263021642},{"$f":"+Distribution!I934+Transmission!I934+Generation!I934+Retail!I934+Misc!I934","v":1395028.7605736272},{"$f":"+Distribution!J934+Transmission!J934+Generation!J934+Retail!J934+Misc!J934","v":1142298.7883165246},{"$f":"+Distribution!K934+Transmission!K934+Generation!K934+Retail!K934+Misc!K934","v":380210.45475318597},{"$f":"+Distribution!L934+Transmission!L934+Generation!L934+Retail!L934+Misc!L934","v":7834.4828439667453},{"$f":"+Distribution!M934+Transmission!M934+Generation!M934+Retail!M934+Misc!M934","v":782024.2616203638},{"$f":"+Distribution!N934+Transmission!N934+Generation!N934+Retail!N934+Misc!N934","v":30388.051674618771},{"$f":"+Distribution!O934+Transmission!O934+Generation!O934+Retail!O934+Misc!O934","v":967.73051176327237},{"$f":"+Distribution!P934+Transmission!P934+Generation!P934+Retail!P934+Misc!P934","v":1727.8539343433981},{"$f":"+Distribution!Q934+Transmission!Q934+Generation!Q934+Retail!Q934+Misc!Q934","v":291741.80783226388},{"$f":"+Distribution!R934+Transmission!R934+Generation!R934+Retail!R934+Misc!R934","v":82239.548772622715},{"$f":"+Distribution!S934+Transmission!S934+Generation!S934+Retail!S934+Misc!S934","v":78607.585468884019},{"$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":1078807.5197052003},{"$f":"+Distribution!I935+Transmission!I935+Generation!I935+Retail!I935+Misc!I935","v":358917.87137206097},{"$f":"+Distribution!J935+Transmission!J935+Generation!J935+Retail!J935+Misc!J935","v":293894.62150218716},{"$f":"+Distribution!K935+Transmission!K935+Generation!K935+Retail!K935+Misc!K935","v":97821.87360589148},{"$f":"+Distribution!L935+Transmission!L935+Generation!L935+Retail!L935+Misc!L935","v":2015.6831064194148},{"$f":"+Distribution!M935+Transmission!M935+Generation!M935+Retail!M935+Misc!M935","v":201201.9330889449},{"$f":"+Distribution!N935+Transmission!N935+Generation!N935+Retail!N935+Misc!N935","v":7818.3440588805834},{"$f":"+Distribution!O935+Transmission!O935+Generation!O935+Retail!O935+Misc!O935","v":248.98108566668304},{"$f":"+Distribution!P935+Transmission!P935+Generation!P935+Retail!P935+Misc!P935","v":444.54829440316934},{"$f":"+Distribution!Q935+Transmission!Q935+Generation!Q935+Retail!Q935+Misc!Q935","v":75060.351167481567},{"$f":"+Distribution!R935+Transmission!R935+Generation!R935+Retail!R935+Misc!R935","v":21158.87831296842},{"$f":"+Distribution!S935+Transmission!S935+Generation!S935+Retail!S935+Misc!S935","v":20224.434110295988}]
[{"$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":16264.342547214326},{"$f":"+Distribution!I937+Transmission!I937+Generation!I937+Retail!I937+Misc!I937","v":5411.1258029675282},{"$f":"+Distribution!J937+Transmission!J937+Generation!J937+Retail!J937+Misc!J937","v":4430.8207994338763},{"$f":"+Distribution!K937+Transmission!K937+Generation!K937+Retail!K937+Misc!K937","v":1474.7843631747107},{"$f":"+Distribution!L937+Transmission!L937+Generation!L937+Retail!L937+Misc!L937","v":30.388887647350717},{"$f":"+Distribution!M937+Transmission!M937+Generation!M937+Retail!M937+Misc!M937","v":3033.3651751097655},{"$f":"+Distribution!N937+Transmission!N937+Generation!N937+Retail!N937+Misc!N937","v":117.87109711689828},{"$f":"+Distribution!O937+Transmission!O937+Generation!O937+Retail!O937+Misc!O937","v":3.7536943255334703},{"$f":"+Distribution!P937+Transmission!P937+Generation!P937+Retail!P937+Misc!P937","v":6.7021091407749989},{"$f":"+Distribution!Q937+Transmission!Q937+Generation!Q937+Retail!Q937+Misc!Q937","v":1131.6265791655976},{"$f":"+Distribution!R937+Transmission!R937+Generation!R937+Retail!R937+Misc!R937","v":318.99596407242569},{"$f":"+Distribution!S937+Transmission!S937+Generation!S937+Retail!S937+Misc!S937","v":304.90807505986476},{"$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,{"$f":"+Distribution!H939+Transmission!H939+Generation!H939+Retail!H939+Misc!H939","v":1713928988.809808},{"$f":"+Distribution!I939+Transmission!I939+Generation!I939+Retail!I939+Misc!I939","v":570221965.55933022},{"$f":"+Distribution!J939+Transmission!J939+Generation!J939+Retail!J939+Misc!J939","v":466917872.04591608},{"$f":"+Distribution!K939+Transmission!K939+Generation!K939+Retail!K939+Misc!K939","v":155412102.57659486},{"$f":"+Distribution!L939+Transmission!L939+Generation!L939+Retail!L939+Misc!L939","v":3202367.1000091825},{"$f":"+Distribution!M939+Transmission!M939+Generation!M939+Retail!M939+Misc!M939","v":319654636.64912909},{"$f":"+Distribution!N939+Transmission!N939+Generation!N939+Retail!N939+Misc!N939","v":12421202.3759958},{"$f":"+Distribution!O939+Transmission!O939+Generation!O939+Retail!O939+Misc!O939","v":395562.59350702149},{"$f":"+Distribution!P939+Transmission!P939+Generation!P939+Retail!P939+Misc!P939","v":706265.20003471582},{"$f":"+Distribution!Q939+Transmission!Q939+Generation!Q939+Retail!Q939+Misc!Q939","v":119250292.03666076},{"$f":"+Distribution!R939+Transmission!R939+Generation!R939+Retail!R939+Misc!R939","v":33615648.9910319},{"$f":"+Distribution!S939+Transmission!S939+Generation!S939+Retail!S939+Misc!S939","v":32131073.681598388},{"$f":"ROUND(SUM(I939:S939)-H939,0)","v":0}]
[{"$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":5019380798.3029604},{"$f":"+Distribution!I944+Transmission!I944+Generation!I944+Retail!I944+Misc!I944","v":1669941522.3069568},{"$f":"+Distribution!J944+Transmission!J944+Generation!J944+Retail!J944+Misc!J944","v":1367407060.9886975},{"$f":"+Distribution!K944+Transmission!K944+Generation!K944+Retail!K944+Misc!K944","v":455137014.77127743},{"$f":"+Distribution!L944+Transmission!L944+Generation!L944+Retail!L944+Misc!L944","v":9378393.1748918667},{"$f":"+Distribution!M944+Transmission!M944+Generation!M944+Retail!M944+Misc!M944","v":936134668.21593833},{"$f":"+Distribution!N944+Transmission!N944+Generation!N944+Retail!N944+Misc!N944","v":36376503.988769948},{"$f":"+Distribution!O944+Transmission!O944+Generation!O944+Retail!O944+Misc!O944","v":1158437.3094446729},{"$f":"+Distribution!P944+Transmission!P944+Generation!P944+Retail!P944+Misc!P944","v":2068355.2274972554},{"$f":"+Distribution!Q944+Transmission!Q944+Generation!Q944+Retail!Q944+Misc!Q944","v":349234203.95409214},{"$f":"+Distribution!R944+Transmission!R944+Generation!R944+Retail!R944+Misc!R944","v":98446169.106018588},{"$f":"+Distribution!S944+Transmission!S944+Generation!S944+Retail!S944+Misc!S944","v":94098469.259375677},{"$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,{"$f":"+Distribution!H948+Transmission!H948+Generation!H948+Retail!H948+Misc!H948","v":84856722.626058578},{"$f":"+Distribution!I948+Transmission!I948+Generation!I948+Retail!I948+Misc!I948","v":28231722.2490969},{"$f":"+Distribution!J948+Transmission!J948+Generation!J948+Retail!J948+Misc!J948","v":23117130.648956258},{"$f":"+Distribution!K948+Transmission!K948+Generation!K948+Retail!K948+Misc!K948","v":7694462.1201795284},{"$f":"+Distribution!L948+Transmission!L948+Generation!L948+Retail!L948+Misc!L948","v":158549.37895705871},{"$f":"+Distribution!M948+Transmission!M948+Generation!M948+Retail!M948+Misc!M948","v":15826119.4106442},{"$f":"+Distribution!N948+Transmission!N948+Generation!N948+Retail!N948+Misc!N948","v":614974.44268910633},{"$f":"+Distribution!O948+Transmission!O948+Generation!O948+Retail!O948+Misc!O948","v":19584.326712262911},{"$f":"+Distribution!P948+Transmission!P948+Generation!P948+Retail!P948+Misc!P948","v":34967.230597693182},{"$f":"+Distribution!Q948+Transmission!Q948+Generation!Q948+Retail!Q948+Misc!Q948","v":5904088.8044366417},{"$f":"+Distribution!R948+Transmission!R948+Generation!R948+Retail!R948+Misc!R948","v":1664312.711291377},{"$f":"+Distribution!S948+Transmission!S948+Generation!S948+Retail!S948+Misc!S948","v":1590811.3024975532},{"$f":"ROUND(SUM(I948:S948)-H948,0)","v":0}]
[{"$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,{"$f":"+Distribution!H950+Transmission!H950+Generation!H950+Retail!H950+Misc!H950","v":85569531.346058577},{"$f":"+Distribution!I950+Transmission!I950+Generation!I950+Retail!I950+Misc!I950","v":28231722.2490969},{"$f":"+Distribution!J950+Transmission!J950+Generation!J950+Retail!J950+Misc!J950","v":23117130.648956258},{"$f":"+Distribution!K950+Transmission!K950+Generation!K950+Retail!K950+Misc!K950","v":7694462.1201795284},{"$f":"+Distribution!L950+Transmission!L950+Generation!L950+Retail!L950+Misc!L950","v":158549.37895705871},{"$f":"+Distribution!M950+Transmission!M950+Generation!M950+Retail!M950+Misc!M950","v":16514020.0806442},{"$f":"+Distribution!N950+Transmission!N950+Generation!N950+Retail!N950+Misc!N950","v":614974.44268910633},{"$f":"+Distribution!O950+Transmission!O950+Generation!O950+Retail!O950+Misc!O950","v":19584.326712262911},{"$f":"+Distribution!P950+Transmission!P950+Generation!P950+Retail!P950+Misc!P950","v":34967.230597693182},{"$f":"+Distribution!Q950+Transmission!Q950+Generation!Q950+Retail!Q950+Misc!Q950","v":5904088.8044366417},{"$f":"+Distribution!R950+Transmission!R950+Generation!R950+Retail!R950+Misc!R950","v":1689220.761291377},{"$f":"+Distribution!S950+Transmission!S950+Generation!S950+Retail!S950+Misc!S950","v":1590811.3024975532},{"$f":"ROUND(SUM(I950:S950)-H950,0)","v":0}]
[{"$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":71529205.500964135},{"$f":"+Distribution!I952+Transmission!I952+Generation!I952+Retail!I952+Misc!I952","v":23797674.478906401},{"$f":"+Distribution!J952+Transmission!J952+Generation!J952+Retail!J952+Misc!J952","v":19486375.829863138},{"$f":"+Distribution!K952+Transmission!K952+Generation!K952+Retail!K952+Misc!K952","v":6485977.1292261807},{"$f":"+Distribution!L952+Transmission!L952+Generation!L952+Retail!L952+Misc!L952","v":133647.76246952321},{"$f":"+Distribution!M952+Transmission!M952+Generation!M952+Retail!M952+Misc!M952","v":13340483.966076864},{"$f":"+Distribution!N952+Transmission!N952+Generation!N952+Retail!N952+Misc!N952","v":518387.13454438257},{"$f":"+Distribution!O952+Transmission!O952+Generation!O952+Retail!O952+Misc!O952","v":16508.430760078503},{"$f":"+Distribution!P952+Transmission!P952+Generation!P952+Retail!P952+Misc!P952","v":29475.310214890527},{"$f":"+Distribution!Q952+Transmission!Q952+Generation!Q952+Retail!Q952+Misc!Q952","v":4976798.1642364534},{"$f":"+Distribution!R952+Transmission!R952+Generation!R952+Retail!R952+Misc!R952","v":1402917.3206280496},{"$f":"+Distribution!S952+Transmission!S952+Generation!S952+Retail!S952+Misc!S952","v":1340959.9740381723},{"$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":71529686.13096413},{"$f":"+Distribution!I954+Transmission!I954+Generation!I954+Retail!I954+Misc!I954","v":23797674.478906401},{"$f":"+Distribution!J954+Transmission!J954+Generation!J954+Retail!J954+Misc!J954","v":19486375.829863138},{"$f":"+Distribution!K954+Transmission!K954+Generation!K954+Retail!K954+Misc!K954","v":6485977.1292261807},{"$f":"+Distribution!L954+Transmission!L954+Generation!L954+Retail!L954+Misc!L954","v":133647.76246952321},{"$f":"+Distribution!M954+Transmission!M954+Generation!M954+Retail!M954+Misc!M954","v":13340964.596076865},{"$f":"+Distribution!N954+Transmission!N954+Generation!N954+Retail!N954+Misc!N954","v":518387.13454438257},{"$f":"+Distribution!O954+Transmission!O954+Generation!O954+Retail!O954+Misc!O954","v":16508.430760078503},{"$f":"+Distribution!P954+Transmission!P954+Generation!P954+Retail!P954+Misc!P954","v":29475.310214890527},{"$f":"+Distribution!Q954+Transmission!Q954+Generation!Q954+Retail!Q954+Misc!Q954","v":4976798.1642364534},{"$f":"+Distribution!R954+Transmission!R954+Generation!R954+Retail!R954+Misc!R954","v":1402917.3206280496},{"$f":"+Distribution!S954+Transmission!S954+Generation!S954+Retail!S954+Misc!S954","v":1340959.9740381723},{"$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,{"$f":"+Distribution!H956+Transmission!H956+Generation!H956+Retail!H956+Misc!H956","v":728468507.70608342},{"$f":"+Distribution!I956+Transmission!I956+Generation!I956+Retail!I956+Misc!I956","v":242360533.61854303},{"$f":"+Distribution!J956+Transmission!J956+Generation!J956+Retail!J956+Misc!J956","v":198453359.32312232},{"$f":"+Distribution!K956+Transmission!K956+Generation!K956+Retail!K956+Misc!K956","v":66054558.375872038},{"$f":"+Distribution!L956+Transmission!L956+Generation!L956+Retail!L956+Misc!L956","v":1361096.9869240108},{"$f":"+Distribution!M956+Transmission!M956+Generation!M956+Retail!M956+Misc!M956","v":135862300.9829734},{"$f":"+Distribution!N956+Transmission!N956+Generation!N956+Retail!N956+Misc!N956","v":5279363.8580326326},{"$f":"+Distribution!O956+Transmission!O956+Generation!O956+Retail!O956+Misc!O956","v":168125.3389596435},{"$f":"+Distribution!P956+Transmission!P956+Generation!P956+Retail!P956+Misc!P956","v":300182.77284130832},{"$f":"+Distribution!Q956+Transmission!Q956+Generation!Q956+Retail!Q956+Misc!Q956","v":50684761.650356054},{"$f":"+Distribution!R956+Transmission!R956+Generation!R956+Retail!R956+Misc!R956","v":14287605.738598021},{"$f":"+Distribution!S956+Transmission!S956+Generation!S956+Retail!S956+Misc!S956","v":13656619.059860926},{"$f":"ROUND(SUM(I956:S956)-H956,0)","v":0}]
[{"$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,{"$f":"+Distribution!H958+Transmission!H958+Generation!H958+Retail!H958+Misc!H958","v":728756463.7260834},{"$f":"+Distribution!I958+Transmission!I958+Generation!I958+Retail!I958+Misc!I958","v":242360533.61854303},{"$f":"+Distribution!J958+Transmission!J958+Generation!J958+Retail!J958+Misc!J958","v":198453359.32312232},{"$f":"+Distribution!K958+Transmission!K958+Generation!K958+Retail!K958+Misc!K958","v":66054558.375872038},{"$f":"+Distribution!L958+Transmission!L958+Generation!L958+Retail!L958+Misc!L958","v":1361096.9869240108},{"$f":"+Distribution!M958+Transmission!M958+Generation!M958+Retail!M958+Misc!M958","v":136150257.00297341},{"$f":"+Distribution!N958+Transmission!N958+Generation!N958+Retail!N958+Misc!N958","v":5279363.8580326326},{"$f":"+Distribution!O958+Transmission!O958+Generation!O958+Retail!O958+Misc!O958","v":168125.3389596435},{"$f":"+Distribution!P958+Transmission!P958+Generation!P958+Retail!P958+Misc!P958","v":300182.77284130832},{"$f":"+Distribution!Q958+Transmission!Q958+Generation!Q958+Retail!Q958+Misc!Q958","v":50684761.650356054},{"$f":"+Distribution!R958+Transmission!R958+Generation!R958+Retail!R958+Misc!R958","v":14287605.738598021},{"$f":"+Distribution!S958+Transmission!S958+Generation!S958+Retail!S958+Misc!S958","v":13656619.059860926},{"$f":"ROUND(SUM(I958:S958)-H958,0)","v":0}]
[{"$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":420639518.82037699},{"$f":"+Distribution!I960+Transmission!I960+Generation!I960+Retail!I960+Misc!I960","v":139946225.76530963},{"$f":"+Distribution!J960+Transmission!J960+Generation!J960+Retail!J960+Misc!J960","v":114592909.22106177},{"$f":"+Distribution!K960+Transmission!K960+Generation!K960+Retail!K960+Misc!K960","v":38141878.965521246},{"$f":"+Distribution!L960+Transmission!L960+Generation!L960+Retail!L960+Misc!L960","v":785938.13677746675},{"$f":"+Distribution!M960+Transmission!M960+Generation!M960+Retail!M960+Misc!M960","v":78450958.835910589},{"$f":"+Distribution!N960+Transmission!N960+Generation!N960+Retail!N960+Misc!N960","v":3048462.6987012178},{"$f":"+Distribution!O960+Transmission!O960+Generation!O960+Retail!O960+Misc!O960","v":97080.602570167423},{"$f":"+Distribution!P960+Transmission!P960+Generation!P960+Retail!P960+Misc!P960","v":173334.51726519983},{"$f":"+Distribution!Q960+Transmission!Q960+Generation!Q960+Retail!Q960+Misc!Q960","v":29266898.330673337},{"$f":"+Distribution!R960+Transmission!R960+Generation!R960+Retail!R960+Misc!R960","v":8250091.1699040346},{"$f":"+Distribution!S960+Transmission!S960+Generation!S960+Retail!S960+Misc!S960","v":7885740.5766823329},{"$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":422469372.97037697},{"$f":"+Distribution!I962+Transmission!I962+Generation!I962+Retail!I962+Misc!I962","v":139946225.76530963},{"$f":"+Distribution!J962+Transmission!J962+Generation!J962+Retail!J962+Misc!J962","v":114592909.22106177},{"$f":"+Distribution!K962+Transmission!K962+Generation!K962+Retail!K962+Misc!K962","v":38141878.965521246},{"$f":"+Distribution!L962+Transmission!L962+Generation!L962+Retail!L962+Misc!L962","v":785938.13677746675},{"$f":"+Distribution!M962+Transmission!M962+Generation!M962+Retail!M962+Misc!M962","v":80280812.985910594},{"$f":"+Distribution!N962+Transmission!N962+Generation!N962+Retail!N962+Misc!N962","v":3048462.6987012178},{"$f":"+Distribution!O962+Transmission!O962+Generation!O962+Retail!O962+Misc!O962","v":97080.602570167423},{"$f":"+Distribution!P962+Transmission!P962+Generation!P962+Retail!P962+Misc!P962","v":173334.51726519983},{"$f":"+Distribution!Q962+Transmission!Q962+Generation!Q962+Retail!Q962+Misc!Q962","v":29266898.330673337},{"$f":"+Distribution!R962+Transmission!R962+Generation!R962+Retail!R962+Misc!R962","v":8250091.1699040346},{"$f":"+Distribution!S962+Transmission!S962+Generation!S962+Retail!S962+Misc!S962","v":7885740.5766823329},{"$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,{"$f":"+Distribution!H964+Transmission!H964+Generation!H964+Retail!H964+Misc!H964","v":571920219.05809247},{"$f":"+Distribution!I964+Transmission!I964+Generation!I964+Retail!I964+Misc!I964","v":190277119.75447389},{"$f":"+Distribution!J964+Transmission!J964+Generation!J964+Retail!J964+Misc!J964","v":155805621.70669472},{"$f":"+Distribution!K964+Transmission!K964+Generation!K964+Retail!K964+Misc!K964","v":51859396.935463175},{"$f":"+Distribution!L964+Transmission!L964+Generation!L964+Retail!L964+Misc!L964","v":1068596.4852099936},{"$f":"+Distribution!M964+Transmission!M964+Generation!M964+Retail!M964+Misc!M964","v":106665416.71732689},{"$f":"+Distribution!N964+Transmission!N964+Generation!N964+Retail!N964+Misc!N964","v":4144825.6200961713},{"$f":"+Distribution!O964+Transmission!O964+Generation!O964+Retail!O964+Misc!O964","v":131995.10983638969},{"$f":"+Distribution!P964+Transmission!P964+Generation!P964+Retail!P964+Misc!P964","v":235673.32751484567},{"$f":"+Distribution!Q964+Transmission!Q964+Generation!Q964+Retail!Q964+Misc!Q964","v":39792578.099580027},{"$f":"+Distribution!R964+Transmission!R964+Generation!R964+Retail!R964+Misc!R964","v":11217191.295703283},{"$f":"+Distribution!S964+Transmission!S964+Generation!S964+Retail!S964+Misc!S964","v":10721804.006193083},{"$f":"ROUND(SUM(I964:S964)-H964,0)","v":0}]
[{"$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,{"$f":"+Distribution!H966+Transmission!H966+Generation!H966+Retail!H966+Misc!H966","v":576063442.35809243},{"$f":"+Distribution!I966+Transmission!I966+Generation!I966+Retail!I966+Misc!I966","v":190277119.75447389},{"$f":"+Distribution!J966+Transmission!J966+Generation!J966+Retail!J966+Misc!J966","v":155805621.70669472},{"$f":"+Distribution!K966+Transmission!K966+Generation!K966+Retail!K966+Misc!K966","v":51859396.935463175},{"$f":"+Distribution!L966+Transmission!L966+Generation!L966+Retail!L966+Misc!L966","v":1068596.4852099936},{"$f":"+Distribution!M966+Transmission!M966+Generation!M966+Retail!M966+Misc!M966","v":110594087.5573269},{"$f":"+Distribution!N966+Transmission!N966+Generation!N966+Retail!N966+Misc!N966","v":4144825.6200961713},{"$f":"+Distribution!O966+Transmission!O966+Generation!O966+Retail!O966+Misc!O966","v":131995.10983638969},{"$f":"+Distribution!P966+Transmission!P966+Generation!P966+Retail!P966+Misc!P966","v":235673.32751484567},{"$f":"+Distribution!Q966+Transmission!Q966+Generation!Q966+Retail!Q966+Misc!Q966","v":39792578.099580027},{"$f":"+Distribution!R966+Transmission!R966+Generation!R966+Retail!R966+Misc!R966","v":11431743.755703283},{"$f":"+Distribution!S966+Transmission!S966+Generation!S966+Retail!S966+Misc!S966","v":10721804.006193083},{"$f":"ROUND(SUM(I966:S966)-H966,0)","v":0}]
[{"$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":385551750.35444272},{"$f":"+Distribution!I968+Transmission!I968+Generation!I968+Retail!I968+Misc!I968","v":128272570.41997959},{"$f":"+Distribution!J968+Transmission!J968+Generation!J968+Retail!J968+Misc!J968","v":105034108.18909448},{"$f":"+Distribution!K968+Transmission!K968+Generation!K968+Retail!K968+Misc!K968","v":34960262.978152767},{"$f":"+Distribution!L968+Transmission!L968+Generation!L968+Retail!L968+Misc!L968","v":720378.87727391184},{"$f":"+Distribution!M968+Transmission!M968+Generation!M968+Retail!M968+Misc!M968","v":71906949.163960516},{"$f":"+Distribution!N968+Transmission!N968+Generation!N968+Retail!N968+Misc!N968","v":2794174.2912566913},{"$f":"+Distribution!O968+Transmission!O968+Generation!O968+Retail!O968+Misc!O968","v":88982.595718438388},{"$f":"+Distribution!P968+Transmission!P968+Generation!P968+Retail!P968+Misc!P968","v":158875.76782099236},{"$f":"+Distribution!Q968+Transmission!Q968+Generation!Q968+Retail!Q968+Misc!Q968","v":26825591.44818515},{"$f":"+Distribution!R968+Transmission!R968+Generation!R968+Retail!R968+Misc!R968","v":7561907.4024723889},{"$f":"+Distribution!S968+Transmission!S968+Generation!S968+Retail!S968+Misc!S968","v":7227949.220527784},{"$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":388786973.08444273},{"$f":"+Distribution!I970+Transmission!I970+Generation!I970+Retail!I970+Misc!I970","v":128272570.41997959},{"$f":"+Distribution!J970+Transmission!J970+Generation!J970+Retail!J970+Misc!J970","v":105034108.18909448},{"$f":"+Distribution!K970+Transmission!K970+Generation!K970+Retail!K970+Misc!K970","v":34960262.978152767},{"$f":"+Distribution!L970+Transmission!L970+Generation!L970+Retail!L970+Misc!L970","v":720378.87727391184},{"$f":"+Distribution!M970+Transmission!M970+Generation!M970+Retail!M970+Misc!M970","v":75037762.033960521},{"$f":"+Distribution!N970+Transmission!N970+Generation!N970+Retail!N970+Misc!N970","v":2794174.2912566913},{"$f":"+Distribution!O970+Transmission!O970+Generation!O970+Retail!O970+Misc!O970","v":88982.595718438388},{"$f":"+Distribution!P970+Transmission!P970+Generation!P970+Retail!P970+Misc!P970","v":158875.76782099236},{"$f":"+Distribution!Q970+Transmission!Q970+Generation!Q970+Retail!Q970+Misc!Q970","v":26825591.44818515},{"$f":"+Distribution!R970+Transmission!R970+Generation!R970+Retail!R970+Misc!R970","v":7666317.2624723893},{"$f":"+Distribution!S970+Transmission!S970+Generation!S970+Retail!S970+Misc!S970","v":7227949.220527784},{"$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,{"$f":"+Distribution!H972+Transmission!H972+Generation!H972+Retail!H972+Misc!H972","v":1406015.2819749713},{"$f":"+Distribution!I972+Transmission!I972+Generation!I972+Retail!I972+Misc!I972","v":467779.47215361084},{"$f":"+Distribution!J972+Transmission!J972+Generation!J972+Retail!J972+Misc!J972","v":383034.34261863836},{"$f":"+Distribution!K972+Transmission!K972+Generation!K972+Retail!K972+Misc!K972","v":127491.74128753945},{"$f":"+Distribution!L972+Transmission!L972+Generation!L972+Retail!L972+Misc!L972","v":2627.0499597731141},{"$f":"+Distribution!M972+Transmission!M972+Generation!M972+Retail!M972+Misc!M972","v":262227.49426446966},{"$f":"+Distribution!N972+Transmission!N972+Generation!N972+Retail!N972+Misc!N972","v":10189.687247942285},{"$f":"+Distribution!O972+Transmission!O972+Generation!O972+Retail!O972+Misc!O972","v":324.49830481876677},{"$f":"+Distribution!P972+Transmission!P972+Generation!P972+Retail!P972+Misc!P972","v":579.38203441292876},{"$f":"+Distribution!Q972+Transmission!Q972+Generation!Q972+Retail!Q972+Misc!Q972","v":97826.534283637724},{"$f":"+Distribution!R972+Transmission!R972+Generation!R972+Retail!R972+Misc!R972","v":27576.47283142032},{"$f":"+Distribution!S972+Transmission!S972+Generation!S972+Retail!S972+Misc!S972","v":26358.606988707819},{"$f":"ROUND(SUM(I972:S972)-H972,0)","v":0}]
[{"$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,{"$f":"+Distribution!H974+Transmission!H974+Generation!H974+Retail!H974+Misc!H974","v":1406015.2819749713},{"$f":"+Distribution!I974+Transmission!I974+Generation!I974+Retail!I974+Misc!I974","v":467779.47215361084},{"$f":"+Distribution!J974+Transmission!J974+Generation!J974+Retail!J974+Misc!J974","v":383034.34261863836},{"$f":"+Distribution!K974+Transmission!K974+Generation!K974+Retail!K974+Misc!K974","v":127491.74128753945},{"$f":"+Distribution!L974+Transmission!L974+Generation!L974+Retail!L974+Misc!L974","v":2627.0499597731141},{"$f":"+Distribution!M974+Transmission!M974+Generation!M974+Retail!M974+Misc!M974","v":262227.49426446966},{"$f":"+Distribution!N974+Transmission!N974+Generation!N974+Retail!N974+Misc!N974","v":10189.687247942285},{"$f":"+Distribution!O974+Transmission!O974+Generation!O974+Retail!O974+Misc!O974","v":324.49830481876677},{"$f":"+Distribution!P974+Transmission!P974+Generation!P974+Retail!P974+Misc!P974","v":579.38203441292876},{"$f":"+Distribution!Q974+Transmission!Q974+Generation!Q974+Retail!Q974+Misc!Q974","v":97826.534283637724},{"$f":"+Distribution!R974+Transmission!R974+Generation!R974+Retail!R974+Misc!R974","v":27576.47283142032},{"$f":"+Distribution!S974+Transmission!S974+Generation!S974+Retail!S974+Misc!S974","v":26358.606988707819},{"$f":"ROUND(SUM(I974:S974)-H974,0)","v":0}]
[{"$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":3191624.457660934},{"$f":"+Distribution!I976+Transmission!I976+Generation!I976+Retail!I976+Misc!I976","v":1061849.3435007792},{"$f":"+Distribution!J976+Transmission!J976+Generation!J976+Retail!J976+Misc!J976","v":869479.72166314325},{"$f":"+Distribution!K976+Transmission!K976+Generation!K976+Retail!K976+Misc!K976","v":289403.5113697538},{"$f":"+Distribution!L976+Transmission!L976+Generation!L976+Retail!L976+Misc!L976","v":5963.3469213304743},{"$f":"+Distribution!M976+Transmission!M976+Generation!M976+Retail!M976+Misc!M976","v":595250.77351223421},{"$f":"+Distribution!N976+Transmission!N976+Generation!N976+Retail!N976+Misc!N976","v":23130.370952132547},{"$f":"+Distribution!O976+Transmission!O976+Generation!O976+Retail!O976+Misc!O976","v":736.6041745110457},{"$f":"+Distribution!P976+Transmission!P976+Generation!P976+Retail!P976+Misc!P976","v":1315.1847601287805},{"$f":"+Distribution!Q976+Transmission!Q976+Generation!Q976+Retail!Q976+Misc!Q976","v":222064.12933812052},{"$f":"+Distribution!R976+Transmission!R976+Generation!R976+Retail!R976+Misc!R976","v":62598.000372481089},{"$f":"+Distribution!S976+Transmission!S976+Generation!S976+Retail!S976+Misc!S976","v":59833.47109631903},{"$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":3191624.457660934},{"$f":"+Distribution!I978+Transmission!I978+Generation!I978+Retail!I978+Misc!I978","v":1061849.3435007792},{"$f":"+Distribution!J978+Transmission!J978+Generation!J978+Retail!J978+Misc!J978","v":869479.72166314325},{"$f":"+Distribution!K978+Transmission!K978+Generation!K978+Retail!K978+Misc!K978","v":289403.5113697538},{"$f":"+Distribution!L978+Transmission!L978+Generation!L978+Retail!L978+Misc!L978","v":5963.3469213304743},{"$f":"+Distribution!M978+Transmission!M978+Generation!M978+Retail!M978+Misc!M978","v":595250.77351223421},{"$f":"+Distribution!N978+Transmission!N978+Generation!N978+Retail!N978+Misc!N978","v":23130.370952132547},{"$f":"+Distribution!O978+Transmission!O978+Generation!O978+Retail!O978+Misc!O978","v":736.6041745110457},{"$f":"+Distribution!P978+Transmission!P978+Generation!P978+Retail!P978+Misc!P978","v":1315.1847601287805},{"$f":"+Distribution!Q978+Transmission!Q978+Generation!Q978+Retail!Q978+Misc!Q978","v":222064.12933812052},{"$f":"+Distribution!R978+Transmission!R978+Generation!R978+Retail!R978+Misc!R978","v":62598.000372481089},{"$f":"+Distribution!S978+Transmission!S978+Generation!S978+Retail!S978+Misc!S978","v":59833.47109631903},{"$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,{"$f":"+Distribution!H980+Transmission!H980+Generation!H980+Retail!H980+Misc!H980","v":4958493.4575081542},{"$f":"+Distribution!I980+Transmission!I980+Generation!I980+Retail!I980+Misc!I980","v":1649684.3824998958},{"$f":"+Distribution!J980+Transmission!J980+Generation!J980+Retail!J980+Misc!J980","v":1350819.7999154211},{"$f":"+Distribution!K980+Transmission!K980+Generation!K980+Retail!K980+Misc!K980","v":449615.99860608048},{"$f":"+Distribution!L980+Transmission!L980+Generation!L980+Retail!L980+Misc!L980","v":9264.6290585011775},{"$f":"+Distribution!M980+Transmission!M980+Generation!M980+Retail!M980+Misc!M980","v":924778.93473726546},{"$f":"+Distribution!N980+Transmission!N980+Generation!N980+Retail!N980+Misc!N980","v":35935.240676762078},{"$f":"+Distribution!O980+Transmission!O980+Generation!O980+Retail!O980+Misc!O980","v":1144.3849452021705},{"$f":"+Distribution!P980+Transmission!P980+Generation!P980+Retail!P980+Misc!P980","v":2043.2651507164856},{"$f":"+Distribution!Q980+Transmission!Q980+Generation!Q980+Retail!Q980+Misc!Q980","v":344997.83639247075},{"$f":"+Distribution!R980+Transmission!R980+Generation!R980+Retail!R980+Misc!R980","v":97251.972911474455},{"$f":"+Distribution!S980+Transmission!S980+Generation!S980+Retail!S980+Misc!S980","v":92957.012614364328},{"$f":"ROUND(SUM(I980:S980)-H980,0)","v":0}]
[{"$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,{"$f":"+Distribution!H982+Transmission!H982+Generation!H982+Retail!H982+Misc!H982","v":4971299.8375081541},{"$f":"+Distribution!I982+Transmission!I982+Generation!I982+Retail!I982+Misc!I982","v":1649684.3824998958},{"$f":"+Distribution!J982+Transmission!J982+Generation!J982+Retail!J982+Misc!J982","v":1350819.7999154211},{"$f":"+Distribution!K982+Transmission!K982+Generation!K982+Retail!K982+Misc!K982","v":449615.99860608048},{"$f":"+Distribution!L982+Transmission!L982+Generation!L982+Retail!L982+Misc!L982","v":9264.6290585011775},{"$f":"+Distribution!M982+Transmission!M982+Generation!M982+Retail!M982+Misc!M982","v":937585.31473726546},{"$f":"+Distribution!N982+Transmission!N982+Generation!N982+Retail!N982+Misc!N982","v":35935.240676762078},{"$f":"+Distribution!O982+Transmission!O982+Generation!O982+Retail!O982+Misc!O982","v":1144.3849452021705},{"$f":"+Distribution!P982+Transmission!P982+Generation!P982+Retail!P982+Misc!P982","v":2043.2651507164856},{"$f":"+Distribution!Q982+Transmission!Q982+Generation!Q982+Retail!Q982+Misc!Q982","v":344997.83639247075},{"$f":"+Distribution!R982+Transmission!R982+Generation!R982+Retail!R982+Misc!R982","v":97251.972911474455},{"$f":"+Distribution!S982+Transmission!S982+Generation!S982+Retail!S982+Misc!S982","v":92957.012614364328},{"$f":"ROUND(SUM(I982:S982)-H982,0)","v":0}]
[{"$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":29114580.104826182},{"$f":"+Distribution!I984+Transmission!I984+Generation!I984+Retail!I984+Misc!I984","v":9686383.2762039993},{"$f":"+Distribution!J984+Transmission!J984+Generation!J984+Retail!J984+Misc!J984","v":7931552.5186932497},{"$f":"+Distribution!K984+Transmission!K984+Generation!K984+Retail!K984+Misc!K984","v":2639991.5861554043},{"$f":"+Distribution!L984+Transmission!L984+Generation!L984+Retail!L984+Misc!L984","v":54398.737676420402},{"$f":"+Distribution!M984+Transmission!M984+Generation!M984+Retail!M984+Misc!M984","v":5429986.0643951781},{"$f":"+Distribution!N984+Transmission!N984+Generation!N984+Retail!N984+Misc!N984","v":210999.46026662216},{"$f":"+Distribution!O984+Transmission!O984+Generation!O984+Retail!O984+Misc!O984","v":6719.4375556541554},{"$f":"+Distribution!P984+Transmission!P984+Generation!P984+Retail!P984+Misc!P984","v":11997.355127262872},{"$f":"+Distribution!Q984+Transmission!Q984+Generation!Q984+Retail!Q984+Misc!Q984","v":2025709.4679495783},{"$f":"+Distribution!R984+Transmission!R984+Generation!R984+Retail!R984+Misc!R984","v":571030.37040335801},{"$f":"+Distribution!S984+Transmission!S984+Generation!S984+Retail!S984+Misc!S984","v":545811.83039945504},{"$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,{"$f":"+Distribution!H987+Transmission!H987+Generation!H987+Retail!H987+Misc!H987","v":2311858989.2979884},{"$f":"+Distribution!I987+Transmission!I987+Generation!I987+Retail!I987+Misc!I987","v":765751542.7606678},{"$f":"+Distribution!J987+Transmission!J987+Generation!J987+Retail!J987+Misc!J987","v":627024391.30168307},{"$f":"+Distribution!K987+Transmission!K987+Generation!K987+Retail!K987+Misc!K987","v":208703039.34183371},{"$f":"+Distribution!L987+Transmission!L987+Generation!L987+Retail!L987+Misc!L987","v":4300461.3912279895},{"$f":"+Distribution!M987+Transmission!M987+Generation!M987+Retail!M987+Misc!M987","v":439142953.90380168},{"$f":"+Distribution!N987+Transmission!N987+Generation!N987+Retail!N987+Misc!N987","v":16680442.804463662},{"$f":"+Distribution!O987+Transmission!O987+Generation!O987+Retail!O987+Misc!O987","v":531201.32953716652},{"$f":"+Distribution!P987+Transmission!P987+Generation!P987+Retail!P987+Misc!P987","v":948444.11332745093},{"$f":"+Distribution!Q987+Transmission!Q987+Generation!Q987+Retail!Q987+Misc!Q987","v":160141314.46543145},{"$f":"+Distribution!R987+Transmission!R987+Generation!R987+Retail!R987+Misc!R987","v":45486352.825115897},{"$f":"+Distribution!S987+Transmission!S987+Generation!S987+Retail!S987+Misc!S987","v":43148845.060898691},{"$f":"ROUND(SUM(I987:S987)-H987,0)","v":0}]
[{"$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":37492678.711491771},{"$f":"+Distribution!I995+Transmission!I995+Generation!I995+Retail!I995+Misc!I995","v":18065991.377654802},{"$f":"+Distribution!J995+Transmission!J995+Generation!J995+Retail!J995+Misc!J995","v":11681759.107581438},{"$f":"+Distribution!K995+Transmission!K995+Generation!K995+Retail!K995+Misc!K995","v":3705547.0764530697},{"$f":"+Distribution!L995+Transmission!L995+Generation!L995+Retail!L995+Misc!L995","v":26213.967550990048},{"$f":"+Distribution!M995+Transmission!M995+Generation!M995+Retail!M995+Misc!M995","v":0},{"$f":"+Distribution!N995+Transmission!N995+Generation!N995+Retail!N995+Misc!N995","v":506352.09936274943},{"$f":"+Distribution!O995+Transmission!O995+Generation!O995+Retail!O995+Misc!O995","v":7908.2881280763049},{"$f":"+Distribution!P995+Transmission!P995+Generation!P995+Retail!P995+Misc!P995","v":6032.7047755216281},{"$f":"+Distribution!Q995+Transmission!Q995+Generation!Q995+Retail!Q995+Misc!Q995","v":3492874.0899851327},{"$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":37492678.711491771},{"$f":"+Distribution!I997+Transmission!I997+Generation!I997+Retail!I997+Misc!I997","v":18065991.377654802},{"$f":"+Distribution!J997+Transmission!J997+Generation!J997+Retail!J997+Misc!J997","v":11681759.107581438},{"$f":"+Distribution!K997+Transmission!K997+Generation!K997+Retail!K997+Misc!K997","v":3705547.0764530697},{"$f":"+Distribution!L997+Transmission!L997+Generation!L997+Retail!L997+Misc!L997","v":26213.967550990048},{"$f":"+Distribution!M997+Transmission!M997+Generation!M997+Retail!M997+Misc!M997","v":0},{"$f":"+Distribution!N997+Transmission!N997+Generation!N997+Retail!N997+Misc!N997","v":506352.09936274943},{"$f":"+Distribution!O997+Transmission!O997+Generation!O997+Retail!O997+Misc!O997","v":7908.2881280763049},{"$f":"+Distribution!P997+Transmission!P997+Generation!P997+Retail!P997+Misc!P997","v":6032.7047755216281},{"$f":"+Distribution!Q997+Transmission!Q997+Generation!Q997+Retail!Q997+Misc!Q997","v":3492874.0899851327},{"$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,{"$f":"+Distribution!H999+Transmission!H999+Generation!H999+Retail!H999+Misc!H999","v":47792824.068109125},{"$f":"+Distribution!I999+Transmission!I999+Generation!I999+Retail!I999+Misc!I999","v":23029156.016627494},{"$f":"+Distribution!J999+Transmission!J999+Generation!J999+Retail!J999+Misc!J999","v":14891020.781173123},{"$f":"+Distribution!K999+Transmission!K999+Generation!K999+Retail!K999+Misc!K999","v":4723550.4527110709},{"$f":"+Distribution!L999+Transmission!L999+Generation!L999+Retail!L999+Misc!L999","v":33415.578250150065},{"$f":"+Distribution!M999+Transmission!M999+Generation!M999+Retail!M999+Misc!M999","v":0},{"$f":"+Distribution!N999+Transmission!N999+Generation!N999+Retail!N999+Misc!N999","v":645459.26386273711},{"$f":"+Distribution!O999+Transmission!O999+Generation!O999+Retail!O999+Misc!O999","v":10080.886086947414},{"$f":"+Distribution!P999+Transmission!P999+Generation!P999+Retail!P999+Misc!P999","v":7690.0346387620157},{"$f":"+Distribution!Q999+Transmission!Q999+Generation!Q999+Retail!Q999+Misc!Q999","v":4452451.0547588496},{"$f":"+Distribution!R999+Transmission!R999+Generation!R999+Retail!R999+Misc!R999","v":0},{"$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,{"$f":"+Distribution!H1001+Transmission!H1001+Generation!H1001+Retail!H1001+Misc!H1001","v":47792824.068109125},{"$f":"+Distribution!I1001+Transmission!I1001+Generation!I1001+Retail!I1001+Misc!I1001","v":23029156.016627494},{"$f":"+Distribution!J1001+Transmission!J1001+Generation!J1001+Retail!J1001+Misc!J1001","v":14891020.781173123},{"$f":"+Distribution!K1001+Transmission!K1001+Generation!K1001+Retail!K1001+Misc!K1001","v":4723550.4527110709},{"$f":"+Distribution!L1001+Transmission!L1001+Generation!L1001+Retail!L1001+Misc!L1001","v":33415.578250150065},{"$f":"+Distribution!M1001+Transmission!M1001+Generation!M1001+Retail!M1001+Misc!M1001","v":0},{"$f":"+Distribution!N1001+Transmission!N1001+Generation!N1001+Retail!N1001+Misc!N1001","v":645459.26386273711},{"$f":"+Distribution!O1001+Transmission!O1001+Generation!O1001+Retail!O1001+Misc!O1001","v":10080.886086947414},{"$f":"+Distribution!P1001+Transmission!P1001+Generation!P1001+Retail!P1001+Misc!P1001","v":7690.0346387620157},{"$f":"+Distribution!Q1001+Transmission!Q1001+Generation!Q1001+Retail!Q1001+Misc!Q1001","v":4452451.0547588496},{"$f":"+Distribution!R1001+Transmission!R1001+Generation!R1001+Retail!R1001+Misc!R1001","v":0},{"$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":460967339.7220633},{"$f":"+Distribution!I1003+Transmission!I1003+Generation!I1003+Retail!I1003+Misc!I1003","v":222118884.83302015},{"$f":"+Distribution!J1003+Transmission!J1003+Generation!J1003+Retail!J1003+Misc!J1003","v":143625625.16626179},{"$f":"+Distribution!K1003+Transmission!K1003+Generation!K1003+Retail!K1003+Misc!K1003","v":45559192.801123723},{"$f":"+Distribution!L1003+Transmission!L1003+Generation!L1003+Retail!L1003+Misc!L1003","v":322297.133755786},{"$f":"+Distribution!M1003+Transmission!M1003+Generation!M1003+Retail!M1003+Misc!M1003","v":0},{"$f":"+Distribution!N1003+Transmission!N1003+Generation!N1003+Retail!N1003+Misc!N1003","v":6225529.5761085786},{"$f":"+Distribution!O1003+Transmission!O1003+Generation!O1003+Retail!O1003+Misc!O1003","v":97231.317298156937},{"$f":"+Distribution!P1003+Transmission!P1003+Generation!P1003+Retail!P1003+Misc!P1003","v":74171.277360569933},{"$f":"+Distribution!Q1003+Transmission!Q1003+Generation!Q1003+Retail!Q1003+Misc!Q1003","v":42944407.617134653},{"$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":460967339.7220633},{"$f":"+Distribution!I1005+Transmission!I1005+Generation!I1005+Retail!I1005+Misc!I1005","v":222118884.83302015},{"$f":"+Distribution!J1005+Transmission!J1005+Generation!J1005+Retail!J1005+Misc!J1005","v":143625625.16626179},{"$f":"+Distribution!K1005+Transmission!K1005+Generation!K1005+Retail!K1005+Misc!K1005","v":45559192.801123723},{"$f":"+Distribution!L1005+Transmission!L1005+Generation!L1005+Retail!L1005+Misc!L1005","v":322297.133755786},{"$f":"+Distribution!M1005+Transmission!M1005+Generation!M1005+Retail!M1005+Misc!M1005","v":0},{"$f":"+Distribution!N1005+Transmission!N1005+Generation!N1005+Retail!N1005+Misc!N1005","v":6225529.5761085786},{"$f":"+Distribution!O1005+Transmission!O1005+Generation!O1005+Retail!O1005+Misc!O1005","v":97231.317298156937},{"$f":"+Distribution!P1005+Transmission!P1005+Generation!P1005+Retail!P1005+Misc!P1005","v":74171.277360569933},{"$f":"+Distribution!Q1005+Transmission!Q1005+Generation!Q1005+Retail!Q1005+Misc!Q1005","v":42944407.617134653},{"$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,{"$f":"+Distribution!H1007+Transmission!H1007+Generation!H1007+Retail!H1007+Misc!H1007","v":342649691.54994059},{"$f":"+Distribution!I1007+Transmission!I1007+Generation!I1007+Retail!I1007+Misc!I1007","v":165107071.18933946},{"$f":"+Distribution!J1007+Transmission!J1007+Generation!J1007+Retail!J1007+Misc!J1007","v":106760874.19026203},{"$f":"+Distribution!K1007+Transmission!K1007+Generation!K1007+Retail!K1007+Misc!K1007","v":33865400.030253239},{"$f":"+Distribution!L1007+Transmission!L1007+Generation!L1007+Retail!L1007+Misc!L1007","v":239572.31663188103},{"$f":"+Distribution!M1007+Transmission!M1007+Generation!M1007+Retail!M1007+Misc!M1007","v":0},{"$f":"+Distribution!N1007+Transmission!N1007+Generation!N1007+Retail!N1007+Misc!N1007","v":4627607.218929694},{"$f":"+Distribution!O1007+Transmission!O1007+Generation!O1007+Retail!O1007+Misc!O1007","v":72274.71018075959},{"$f":"+Distribution!P1007+Transmission!P1007+Generation!P1007+Retail!P1007+Misc!P1007","v":55133.548777637945},{"$f":"+Distribution!Q1007+Transmission!Q1007+Generation!Q1007+Retail!Q1007+Misc!Q1007","v":31921758.345565949},{"$f":"+Distribution!R1007+Transmission!R1007+Generation!R1007+Retail!R1007+Misc!R1007","v":0},{"$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,{"$f":"+Distribution!H1008+Transmission!H1008+Generation!H1008+Retail!H1008+Misc!H1008","v":858771.15676675003},{"$f":"+Distribution!I1008+Transmission!I1008+Generation!I1008+Retail!I1008+Misc!I1008","v":763074.59429573384},{"$f":"+Distribution!J1008+Transmission!J1008+Generation!J1008+Retail!J1008+Misc!J1008","v":0},{"$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":95696.562471016165},{"$f":"+Distribution!R1008+Transmission!R1008+Generation!R1008+Retail!R1008+Misc!R1008","v":0},{"$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,{"$f":"+Distribution!H1010+Transmission!H1010+Generation!H1010+Retail!H1010+Misc!H1010","v":347528243.70670736},{"$f":"+Distribution!I1010+Transmission!I1010+Generation!I1010+Retail!I1010+Misc!I1010","v":165870145.7836352},{"$f":"+Distribution!J1010+Transmission!J1010+Generation!J1010+Retail!J1010+Misc!J1010","v":106760874.19026203},{"$f":"+Distribution!K1010+Transmission!K1010+Generation!K1010+Retail!K1010+Misc!K1010","v":33865400.030253239},{"$f":"+Distribution!L1010+Transmission!L1010+Generation!L1010+Retail!L1010+Misc!L1010","v":4259353.3166318806},{"$f":"+Distribution!M1010+Transmission!M1010+Generation!M1010+Retail!M1010+Misc!M1010","v":0},{"$f":"+Distribution!N1010+Transmission!N1010+Generation!N1010+Retail!N1010+Misc!N1010","v":4627607.218929694},{"$f":"+Distribution!O1010+Transmission!O1010+Generation!O1010+Retail!O1010+Misc!O1010","v":72274.71018075959},{"$f":"+Distribution!P1010+Transmission!P1010+Generation!P1010+Retail!P1010+Misc!P1010","v":55133.548777637945},{"$f":"+Distribution!Q1010+Transmission!Q1010+Generation!Q1010+Retail!Q1010+Misc!Q1010","v":32017454.908036966},{"$f":"+Distribution!R1010+Transmission!R1010+Generation!R1010+Retail!R1010+Misc!R1010","v":0},{"$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":139013867.96686205},{"$f":"+Distribution!I1012+Transmission!I1012+Generation!I1012+Retail!I1012+Misc!I1012","v":66984366.718348235},{"$f":"+Distribution!J1012+Transmission!J1012+Generation!J1012+Retail!J1012+Misc!J1012","v":43313163.369793296},{"$f":"+Distribution!K1012+Transmission!K1012+Generation!K1012+Retail!K1012+Misc!K1012","v":13739280.567145769},{"$f":"+Distribution!L1012+Transmission!L1012+Generation!L1012+Retail!L1012+Misc!L1012","v":97195.109798969715},{"$f":"+Distribution!M1012+Transmission!M1012+Generation!M1012+Retail!M1012+Misc!M1012","v":0},{"$f":"+Distribution!N1012+Transmission!N1012+Generation!N1012+Retail!N1012+Misc!N1012","v":1877432.2428976418},{"$f":"+Distribution!O1012+Transmission!O1012+Generation!O1012+Retail!O1012+Misc!O1012","v":29322.0372473237},{"$f":"+Distribution!P1012+Transmission!P1012+Generation!P1012+Retail!P1012+Misc!P1012","v":22367.823638335445},{"$f":"+Distribution!Q1012+Transmission!Q1012+Generation!Q1012+Retail!Q1012+Misc!Q1012","v":12950740.097992511},{"$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":86584749.311395109},{"$f":"+Distribution!I1013+Transmission!I1013+Generation!I1013+Retail!I1013+Misc!I1013","v":76936238.405752629},{"$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},{"$f":"+Distribution!Q1013+Transmission!Q1013+Generation!Q1013+Retail!Q1013+Misc!Q1013","v":9648510.9056424797},{"$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":227300937.27825716},{"$f":"+Distribution!I1015+Transmission!I1015+Generation!I1015+Retail!I1015+Misc!I1015","v":143920605.12410086},{"$f":"+Distribution!J1015+Transmission!J1015+Generation!J1015+Retail!J1015+Misc!J1015","v":43313163.369793296},{"$f":"+Distribution!K1015+Transmission!K1015+Generation!K1015+Retail!K1015+Misc!K1015","v":13739280.567145769},{"$f":"+Distribution!L1015+Transmission!L1015+Generation!L1015+Retail!L1015+Misc!L1015","v":1799515.1097989697},{"$f":"+Distribution!M1015+Transmission!M1015+Generation!M1015+Retail!M1015+Misc!M1015","v":0},{"$f":"+Distribution!N1015+Transmission!N1015+Generation!N1015+Retail!N1015+Misc!N1015","v":1877432.2428976418},{"$f":"+Distribution!O1015+Transmission!O1015+Generation!O1015+Retail!O1015+Misc!O1015","v":29322.0372473237},{"$f":"+Distribution!P1015+Transmission!P1015+Generation!P1015+Retail!P1015+Misc!P1015","v":22367.823638335445},{"$f":"+Distribution!Q1015+Transmission!Q1015+Generation!Q1015+Retail!Q1015+Misc!Q1015","v":22599251.003634989},{"$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,{"$f":"+Distribution!H1017+Transmission!H1017+Generation!H1017+Retail!H1017+Misc!H1017","v":122185000.93156713},{"$f":"+Distribution!I1017+Transmission!I1017+Generation!I1017+Retail!I1017+Misc!I1017","v":58875312.438848339},{"$f":"+Distribution!J1017+Transmission!J1017+Generation!J1017+Retail!J1017+Misc!J1017","v":38069719.115713447},{"$f":"+Distribution!K1017+Transmission!K1017+Generation!K1017+Retail!K1017+Misc!K1017","v":12076018.266723881},{"$f":"+Distribution!L1017+Transmission!L1017+Generation!L1017+Retail!L1017+Misc!L1017","v":85428.775956092504},{"$f":"+Distribution!M1017+Transmission!M1017+Generation!M1017+Retail!M1017+Misc!M1017","v":0},{"$f":"+Distribution!N1017+Transmission!N1017+Generation!N1017+Retail!N1017+Misc!N1017","v":1650152.3459665563},{"$f":"+Distribution!O1017+Transmission!O1017+Generation!O1017+Retail!O1017+Misc!O1017","v":25772.343441545956},{"$f":"+Distribution!P1017+Transmission!P1017+Generation!P1017+Retail!P1017+Misc!P1017","v":19659.999337178633},{"$f":"+Distribution!Q1017+Transmission!Q1017+Generation!Q1017+Retail!Q1017+Misc!Q1017","v":11382937.645580124},{"$f":"+Distribution!R1017+Transmission!R1017+Generation!R1017+Retail!R1017+Misc!R1017","v":0},{"$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,{"$f":"+Distribution!H1018+Transmission!H1018+Generation!H1018+Retail!H1018+Misc!H1018","v":57816473.628785163},{"$f":"+Distribution!I1018+Transmission!I1018+Generation!I1018+Retail!I1018+Misc!I1018","v":51373735.377885029},{"$f":"+Distribution!J1018+Transmission!J1018+Generation!J1018+Retail!J1018+Misc!J1018","v":0},{"$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":6442738.2509001363},{"$f":"+Distribution!R1018+Transmission!R1018+Generation!R1018+Retail!R1018+Misc!R1018","v":0},{"$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,{"$f":"+Distribution!H1020+Transmission!H1020+Generation!H1020+Retail!H1020+Misc!H1020","v":180027445.5603523},{"$f":"+Distribution!I1020+Transmission!I1020+Generation!I1020+Retail!I1020+Misc!I1020","v":110249047.81673336},{"$f":"+Distribution!J1020+Transmission!J1020+Generation!J1020+Retail!J1020+Misc!J1020","v":38069719.115713447},{"$f":"+Distribution!K1020+Transmission!K1020+Generation!K1020+Retail!K1020+Misc!K1020","v":12076018.266723881},{"$f":"+Distribution!L1020+Transmission!L1020+Generation!L1020+Retail!L1020+Misc!L1020","v":111399.7759560925},{"$f":"+Distribution!M1020+Transmission!M1020+Generation!M1020+Retail!M1020+Misc!M1020","v":0},{"$f":"+Distribution!N1020+Transmission!N1020+Generation!N1020+Retail!N1020+Misc!N1020","v":1650152.3459665563},{"$f":"+Distribution!O1020+Transmission!O1020+Generation!O1020+Retail!O1020+Misc!O1020","v":25772.343441545956},{"$f":"+Distribution!P1020+Transmission!P1020+Generation!P1020+Retail!P1020+Misc!P1020","v":19659.999337178633},{"$f":"+Distribution!Q1020+Transmission!Q1020+Generation!Q1020+Retail!Q1020+Misc!Q1020","v":17825675.896480262},{"$f":"+Distribution!R1020+Transmission!R1020+Generation!R1020+Retail!R1020+Misc!R1020","v":0},{"$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":361101335.75670409},{"$f":"+Distribution!I1022+Transmission!I1022+Generation!I1022+Retail!I1022+Misc!I1022","v":173998066.88767484},{"$f":"+Distribution!J1022+Transmission!J1022+Generation!J1022+Retail!J1022+Misc!J1022","v":112509934.27798912},{"$f":"+Distribution!K1022+Transmission!K1022+Generation!K1022+Retail!K1022+Misc!K1022","v":35689047.702169724},{"$f":"+Distribution!L1022+Transmission!L1022+Generation!L1022+Retail!L1022+Misc!L1022","v":252473.25673862931},{"$f":"+Distribution!M1022+Transmission!M1022+Generation!M1022+Retail!M1022+Misc!M1022","v":0},{"$f":"+Distribution!N1022+Transmission!N1022+Generation!N1022+Retail!N1022+Misc!N1022","v":4876803.3047224516},{"$f":"+Distribution!O1022+Transmission!O1022+Generation!O1022+Retail!O1022+Misc!O1022","v":76166.69453180331},{"$f":"+Distribution!P1022+Transmission!P1022+Generation!P1022+Retail!P1022+Misc!P1022","v":58102.483672339135},{"$f":"+Distribution!Q1022+Transmission!Q1022+Generation!Q1022+Retail!Q1022+Misc!Q1022","v":33640741.149205275},{"$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":130059349.4401187},{"$f":"+Distribution!I1023+Transmission!I1023+Generation!I1023+Retail!I1023+Misc!I1023","v":115566276.91367781},{"$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},{"$f":"+Distribution!Q1023+Transmission!Q1023+Generation!Q1023+Retail!Q1023+Misc!Q1023","v":14493072.526440881},{"$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":492447044.19682276},{"$f":"+Distribution!I1025+Transmission!I1025+Generation!I1025+Retail!I1025+Misc!I1025","v":289564343.80135262},{"$f":"+Distribution!J1025+Transmission!J1025+Generation!J1025+Retail!J1025+Misc!J1025","v":112509934.27798912},{"$f":"+Distribution!K1025+Transmission!K1025+Generation!K1025+Retail!K1025+Misc!K1025","v":35689047.702169724},{"$f":"+Distribution!L1025+Transmission!L1025+Generation!L1025+Retail!L1025+Misc!L1025","v":1538832.2567386292},{"$f":"+Distribution!M1025+Transmission!M1025+Generation!M1025+Retail!M1025+Misc!M1025","v":0},{"$f":"+Distribution!N1025+Transmission!N1025+Generation!N1025+Retail!N1025+Misc!N1025","v":4876803.3047224516},{"$f":"+Distribution!O1025+Transmission!O1025+Generation!O1025+Retail!O1025+Misc!O1025","v":76166.69453180331},{"$f":"+Distribution!P1025+Transmission!P1025+Generation!P1025+Retail!P1025+Misc!P1025","v":58102.483672339135},{"$f":"+Distribution!Q1025+Transmission!Q1025+Generation!Q1025+Retail!Q1025+Misc!Q1025","v":48133813.675646156},{"$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,{"$f":"+Distribution!H1027+Transmission!H1027+Generation!H1027+Retail!H1027+Misc!H1027","v":461359804.94726652},{"$f":"+Distribution!I1027+Transmission!I1027+Generation!I1027+Retail!I1027+Misc!I1027","v":271433043.68671137},{"$f":"+Distribution!J1027+Transmission!J1027+Generation!J1027+Retail!J1027+Misc!J1027","v":117184462.78862175},{"$f":"+Distribution!K1027+Transmission!K1027+Generation!K1027+Retail!K1027+Misc!K1027","v":27996024.625461407},{"$f":"+Distribution!L1027+Transmission!L1027+Generation!L1027+Retail!L1027+Misc!L1027","v":1681318.5173793139},{"$f":"+Distribution!M1027+Transmission!M1027+Generation!M1027+Retail!M1027+Misc!M1027","v":0},{"$f":"+Distribution!N1027+Transmission!N1027+Generation!N1027+Retail!N1027+Misc!N1027","v":8646281.6237817574},{"$f":"+Distribution!O1027+Transmission!O1027+Generation!O1027+Retail!O1027+Misc!O1027","v":54747.200633948894},{"$f":"+Distribution!P1027+Transmission!P1027+Generation!P1027+Retail!P1027+Misc!P1027","v":323729.88951282576},{"$f":"+Distribution!Q1027+Transmission!Q1027+Generation!Q1027+Retail!Q1027+Misc!Q1027","v":34040196.615164191},{"$f":"+Distribution!R1027+Transmission!R1027+Generation!R1027+Retail!R1027+Misc!R1027","v":0},{"$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,{"$f":"+Distribution!H1029+Transmission!H1029+Generation!H1029+Retail!H1029+Misc!H1029","v":461359804.94726652},{"$f":"+Distribution!I1029+Transmission!I1029+Generation!I1029+Retail!I1029+Misc!I1029","v":271433043.68671137},{"$f":"+Distribution!J1029+Transmission!J1029+Generation!J1029+Retail!J1029+Misc!J1029","v":117184462.78862175},{"$f":"+Distribution!K1029+Transmission!K1029+Generation!K1029+Retail!K1029+Misc!K1029","v":27996024.625461407},{"$f":"+Distribution!L1029+Transmission!L1029+Generation!L1029+Retail!L1029+Misc!L1029","v":1681318.5173793139},{"$f":"+Distribution!M1029+Transmission!M1029+Generation!M1029+Retail!M1029+Misc!M1029","v":0},{"$f":"+Distribution!N1029+Transmission!N1029+Generation!N1029+Retail!N1029+Misc!N1029","v":8646281.6237817574},{"$f":"+Distribution!O1029+Transmission!O1029+Generation!O1029+Retail!O1029+Misc!O1029","v":54747.200633948894},{"$f":"+Distribution!P1029+Transmission!P1029+Generation!P1029+Retail!P1029+Misc!P1029","v":323729.88951282576},{"$f":"+Distribution!Q1029+Transmission!Q1029+Generation!Q1029+Retail!Q1029+Misc!Q1029","v":34040196.615164191},{"$f":"+Distribution!R1029+Transmission!R1029+Generation!R1029+Retail!R1029+Misc!R1029","v":0},{"$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":247394867.67844629},{"$f":"+Distribution!I1031+Transmission!I1031+Generation!I1031+Retail!I1031+Misc!I1031","v":197824999.90236661},{"$f":"+Distribution!J1031+Transmission!J1031+Generation!J1031+Retail!J1031+Misc!J1031","v":18982277.531109136},{"$f":"+Distribution!K1031+Transmission!K1031+Generation!K1031+Retail!K1031+Misc!K1031","v":1703942.7256091235},{"$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},{"$f":"+Distribution!O1031+Transmission!O1031+Generation!O1031+Retail!O1031+Misc!O1031","v":717231.88397074805},{"$f":"+Distribution!P1031+Transmission!P1031+Generation!P1031+Retail!P1031+Misc!P1031","v":149815.09348246944},{"$f":"+Distribution!Q1031+Transmission!Q1031+Generation!Q1031+Retail!Q1031+Misc!Q1031","v":28016600.541908175},{"$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":247394867.67844629},{"$f":"+Distribution!I1033+Transmission!I1033+Generation!I1033+Retail!I1033+Misc!I1033","v":197824999.90236661},{"$f":"+Distribution!J1033+Transmission!J1033+Generation!J1033+Retail!J1033+Misc!J1033","v":18982277.531109136},{"$f":"+Distribution!K1033+Transmission!K1033+Generation!K1033+Retail!K1033+Misc!K1033","v":1703942.7256091235},{"$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},{"$f":"+Distribution!O1033+Transmission!O1033+Generation!O1033+Retail!O1033+Misc!O1033","v":717231.88397074805},{"$f":"+Distribution!P1033+Transmission!P1033+Generation!P1033+Retail!P1033+Misc!P1033","v":149815.09348246944},{"$f":"+Distribution!Q1033+Transmission!Q1033+Generation!Q1033+Retail!Q1033+Misc!Q1033","v":28016600.541908175},{"$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,{"$f":"+Distribution!H1035+Transmission!H1035+Generation!H1035+Retail!H1035+Misc!H1035","v":77249232.033496663},{"$f":"+Distribution!I1035+Transmission!I1035+Generation!I1035+Retail!I1035+Misc!I1035","v":53461906.201597571},{"$f":"+Distribution!J1035+Transmission!J1035+Generation!J1035+Retail!J1035+Misc!J1035","v":9013608.0196909383},{"$f":"+Distribution!K1035+Transmission!K1035+Generation!K1035+Retail!K1035+Misc!K1035","v":1033599.2343132099},{"$f":"+Distribution!L1035+Transmission!L1035+Generation!L1035+Retail!L1035+Misc!L1035","v":0},{"$f":"+Distribution!M1035+Transmission!M1035+Generation!M1035+Retail!M1035+Misc!M1035","v":3325124.7319956622},{"$f":"+Distribution!N1035+Transmission!N1035+Generation!N1035+Retail!N1035+Misc!N1035","v":763058.4890793619},{"$f":"+Distribution!O1035+Transmission!O1035+Generation!O1035+Retail!O1035+Misc!O1035","v":173357.10676427119},{"$f":"+Distribution!P1035+Transmission!P1035+Generation!P1035+Retail!P1035+Misc!P1035","v":36210.759359937991},{"$f":"+Distribution!Q1035+Transmission!Q1035+Generation!Q1035+Retail!Q1035+Misc!Q1035","v":8989901.9018080384},{"$f":"+Distribution!R1035+Transmission!R1035+Generation!R1035+Retail!R1035+Misc!R1035","v":226232.79444384569},{"$f":"+Distribution!S1035+Transmission!S1035+Generation!S1035+Retail!S1035+Misc!S1035","v":226232.79444384569},{"$f":"ROUND(SUM(I1035:S1035)-H1035,0)","v":0}]
[{"$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,{"$f":"+Distribution!H1037+Transmission!H1037+Generation!H1037+Retail!H1037+Misc!H1037","v":77249232.033496663},{"$f":"+Distribution!I1037+Transmission!I1037+Generation!I1037+Retail!I1037+Misc!I1037","v":53461906.201597571},{"$f":"+Distribution!J1037+Transmission!J1037+Generation!J1037+Retail!J1037+Misc!J1037","v":9013608.0196909383},{"$f":"+Distribution!K1037+Transmission!K1037+Generation!K1037+Retail!K1037+Misc!K1037","v":1033599.2343132099},{"$f":"+Distribution!L1037+Transmission!L1037+Generation!L1037+Retail!L1037+Misc!L1037","v":0},{"$f":"+Distribution!M1037+Transmission!M1037+Generation!M1037+Retail!M1037+Misc!M1037","v":3325124.7319956622},{"$f":"+Distribution!N1037+Transmission!N1037+Generation!N1037+Retail!N1037+Misc!N1037","v":763058.4890793619},{"$f":"+Distribution!O1037+Transmission!O1037+Generation!O1037+Retail!O1037+Misc!O1037","v":173357.10676427119},{"$f":"+Distribution!P1037+Transmission!P1037+Generation!P1037+Retail!P1037+Misc!P1037","v":36210.759359937991},{"$f":"+Distribution!Q1037+Transmission!Q1037+Generation!Q1037+Retail!Q1037+Misc!Q1037","v":8989901.9018080384},{"$f":"+Distribution!R1037+Transmission!R1037+Generation!R1037+Retail!R1037+Misc!R1037","v":226232.79444384569},{"$f":"+Distribution!S1037+Transmission!S1037+Generation!S1037+Retail!S1037+Misc!S1037","v":226232.79444384569},{"$f":"ROUND(SUM(I1037:S1037)-H1037,0)","v":0}]
[{"$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":4572361.285618715},{"$f":"+Distribution!I1041+Transmission!I1041+Generation!I1041+Retail!I1041+Misc!I1041","v":0},{"$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":4572361.285618715},{"$f":"+Distribution!M1041+Transmission!M1041+Generation!M1041+Retail!M1041+Misc!M1041","v":0},{"$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":4572361.285618715},{"$f":"+Distribution!I1042+Transmission!I1042+Generation!I1042+Retail!I1042+Misc!I1042","v":0},{"$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":4572361.285618715},{"$f":"+Distribution!M1042+Transmission!M1042+Generation!M1042+Retail!M1042+Misc!M1042","v":0},{"$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":24417796.74786067},{"$f":"+Distribution!I1049+Transmission!I1049+Generation!I1049+Retail!I1049+Misc!I1049","v":0},{"$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":24417796.74786067},{"$f":"+Distribution!M1049+Transmission!M1049+Generation!M1049+Retail!M1049+Misc!M1049","v":0},{"$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},{"$f":"+Distribution!I1052+Transmission!I1052+Generation!I1052+Retail!I1052+Misc!I1052","v":4970706.2879956076},{"$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},{"$f":"+Distribution!Q1052+Transmission!Q1052+Generation!Q1052+Retail!Q1052+Misc!Q1052","v":623372.22123515257},{"$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":2614144654.4457235},{"$f":"+Distribution!I1054+Transmission!I1054+Generation!I1054+Retail!I1054+Misc!I1054","v":1500508830.8317955},{"$f":"+Distribution!J1054+Transmission!J1054+Generation!J1054+Retail!J1054+Misc!J1054","v":616032444.34819615},{"$f":"+Distribution!K1054+Transmission!K1054+Generation!K1054+Retail!K1054+Misc!K1054","v":180091603.48196423},{"$f":"+Distribution!L1054+Transmission!L1054+Generation!L1054+Retail!L1054+Misc!L1054","v":38762503.689541198},{"$f":"+Distribution!M1054+Transmission!M1054+Generation!M1054+Retail!M1054+Misc!M1054","v":3325124.7319956622},{"$f":"+Distribution!N1054+Transmission!N1054+Generation!N1054+Retail!N1054+Misc!N1054","v":29818676.164711528},{"$f":"+Distribution!O1054+Transmission!O1054+Generation!O1054+Retail!O1054+Misc!O1054","v":1264092.4682835813},{"$f":"+Distribution!P1054+Transmission!P1054+Generation!P1054+Retail!P1054+Misc!P1054","v":752913.61455557786},{"$f":"+Distribution!Q1054+Transmission!Q1054+Generation!Q1054+Retail!Q1054+Misc!Q1054","v":243135999.52579254},{"$f":"+Distribution!R1054+Transmission!R1054+Generation!R1054+Retail!R1054+Misc!R1054","v":226232.79444384569},{"$f":"+Distribution!S1054+Transmission!S1054+Generation!S1054+Retail!S1054+Misc!S1054","v":226232.79444384569},{"$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","F107G",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":2053545.9446816165},{"$f":"+Distribution!J1063+Transmission!J1063+Generation!J1063+Retail!J1063+Misc!J1063","v":999967.78400476312},{"$f":"+Distribution!K1063+Transmission!K1063+Generation!K1063+Retail!K1063+Misc!K1063","v":305076.48472314258},{"$f":"+Distribution!L1063+Transmission!L1063+Generation!L1063+Retail!L1063+Misc!L1063","v":45280.590351810592},{"$f":"+Distribution!M1063+Transmission!M1063+Generation!M1063+Retail!M1063+Misc!M1063","v":224062.21158729761},{"$f":"+Distribution!N1063+Transmission!N1063+Generation!N1063+Retail!N1063+Misc!N1063","v":41543.045231236116},{"$f":"+Distribution!O1063+Transmission!O1063+Generation!O1063+Retail!O1063+Misc!O1063","v":1672.8389715419519},{"$f":"+Distribution!P1063+Transmission!P1063+Generation!P1063+Retail!P1063+Misc!P1063","v":1313.5349395896119},{"$f":"+Distribution!Q1063+Transmission!Q1063+Generation!Q1063+Retail!Q1063+Misc!Q1063","v":350843.87423221237},{"$f":"+Distribution!R1063+Transmission!R1063+Generation!R1063+Retail!R1063+Misc!R1063","v":23076.849355000606},{"$f":"+Distribution!S1063+Transmission!S1063+Generation!S1063+Retail!S1063+Misc!S1063","v":21903.881921790045},{"$f":"ROUND(SUM(I1063:S1063)-H1063,0)","v":0}]
[{"$f":"ROW()","v":1064},null,null,null,"System Generation","F105G",null,{"$f":"+Distribution!H1064+Transmission!H1064+Generation!H1064+Retail!H1064+Misc!H1064","v":664.94633088427861},{"$f":"+Distribution!I1064+Transmission!I1064+Generation!I1064+Retail!I1064+Misc!I1064","v":220.76858892835287},{"$f":"+Distribution!J1064+Transmission!J1064+Generation!J1064+Retail!J1064+Misc!J1064","v":180.77311289805232},{"$f":"+Distribution!K1064+Transmission!K1064+Generation!K1064+Retail!K1064+Misc!K1064","v":60.169745573670632},{"$f":"+Distribution!L1064+Transmission!L1064+Generation!L1064+Retail!L1064+Misc!L1064","v":1.2398366050422669},{"$f":"+Distribution!M1064+Transmission!M1064+Generation!M1064+Retail!M1064+Misc!M1064","v":125.08919224395979},{"$f":"+Distribution!N1064+Transmission!N1064+Generation!N1064+Retail!N1064+Misc!N1064","v":4.8090243571242723},{"$f":"+Distribution!O1064+Transmission!O1064+Generation!O1064+Retail!O1064+Misc!O1064","v":0.15314702146860482},{"$f":"+Distribution!P1064+Transmission!P1064+Generation!P1064+Retail!P1064+Misc!P1064","v":0.27343943418230504},{"$f":"+Distribution!Q1064+Transmission!Q1064+Generation!Q1064+Retail!Q1064+Misc!Q1064","v":46.169246876352325},{"$f":"+Distribution!R1064+Transmission!R1064+Generation!R1064+Retail!R1064+Misc!R1064","v":13.06104859985092},{"$f":"+Distribution!S1064+Transmission!S1064+Generation!S1064+Retail!S1064+Misc!S1064","v":12.439948346222288},{"$f":"ROUND(SUM(I1064:S1064)-H1064,0)","v":0}]
[{"$f":"ROW()","v":1065},null,null,null,"System Overheads","F102G",null,{"$f":"+Distribution!H1065+Transmission!H1065+Generation!H1065+Retail!H1065+Misc!H1065","v":2376934.5361446897},{"$f":"+Distribution!I1065+Transmission!I1065+Generation!I1065+Retail!I1065+Misc!I1065","v":940747.36699430528},{"$f":"+Distribution!J1065+Transmission!J1065+Generation!J1065+Retail!J1065+Misc!J1065","v":623897.63084936701},{"$f":"+Distribution!K1065+Transmission!K1065+Generation!K1065+Retail!K1065+Misc!K1065","v":201698.61856750486},{"$f":"+Distribution!L1065+Transmission!L1065+Generation!L1065+Retail!L1065+Misc!L1065","v":12533.419526069662},{"$f":"+Distribution!M1065+Transmission!M1065+Generation!M1065+Retail!M1065+Misc!M1065","v":329484.34519656224},{"$f":"+Distribution!N1065+Transmission!N1065+Generation!N1065+Retail!N1065+Misc!N1065","v":19807.171010948543},{"$f":"+Distribution!O1065+Transmission!O1065+Generation!O1065+Retail!O1065+Misc!O1065","v":705.93806808128261},{"$f":"+Distribution!P1065+Transmission!P1065+Generation!P1065+Retail!P1065+Misc!P1065","v":900.95671687795493},{"$f":"+Distribution!Q1065+Transmission!Q1065+Generation!Q1065+Retail!Q1065+Misc!Q1065","v":179849.31867377803},{"$f":"+Distribution!R1065+Transmission!R1065+Generation!R1065+Retail!R1065+Misc!R1065","v":34453.763430820472},{"$f":"+Distribution!S1065+Transmission!S1065+Generation!S1065+Retail!S1065+Misc!S1065","v":32856.007110373939},{"$f":"ROUND(SUM(I1065:S1065)-H1065,0)","v":0}]
[{"$f":"ROW()","v":1066},null,null,null,"Customer - System","F42",null,{"$f":"+Distribution!H1066+Transmission!H1066+Generation!H1066+Retail!H1066+Misc!H1066","v":520567.72754817776},{"$f":"+Distribution!I1066+Transmission!I1066+Generation!I1066+Retail!I1066+Misc!I1066","v":453326.72274621151},{"$f":"+Distribution!J1066+Transmission!J1066+Generation!J1066+Retail!J1066+Misc!J1066","v":10130.159310874094},{"$f":"+Distribution!K1066+Transmission!K1066+Generation!K1066+Retail!K1066+Misc!K1066","v":180.09479164055671},{"$f":"+Distribution!L1066+Transmission!L1066+Generation!L1066+Retail!L1066+Misc!L1066","v":5365.5154367198284},{"$f":"+Distribution!M1066+Transmission!M1066+Generation!M1066+Retail!M1066+Misc!M1066","v":339.12296420739381},{"$f":"+Distribution!N1066+Transmission!N1066+Generation!N1066+Retail!N1066+Misc!N1066","v":1791.7690622907069},{"$f":"+Distribution!O1066+Transmission!O1066+Generation!O1066+Retail!O1066+Misc!O1066","v":1365.0983423036789},{"$f":"+Distribution!P1066+Transmission!P1066+Generation!P1066+Retail!P1066+Misc!P1066","v":285.14116610762755},{"$f":"+Distribution!Q1066+Transmission!Q1066+Generation!Q1066+Retail!Q1066+Misc!Q1066","v":47779.81781358282},{"$f":"+Distribution!R1066+Transmission!R1066+Generation!R1066+Retail!R1066+Misc!R1066","v":2.1429571197939574},{"$f":"+Distribution!S1066+Transmission!S1066+Generation!S1066+Retail!S1066+Misc!S1066","v":2.1429571197939574},{"$f":"ROUND(SUM(I1066:S1066)-H1066,0)","v":0}]
[{"$f":"ROW()","v":1067},null,null,"Total Land & Land Rights",null,null,null,{"$f":"+Distribution!H1067+Transmission!H1067+Generation!H1067+Retail!H1067+Misc!H1067","v":6966454.2500237515},{"$f":"+Distribution!I1067+Transmission!I1067+Generation!I1067+Retail!I1067+Misc!I1067","v":3447840.8030110616},{"$f":"+Distribution!J1067+Transmission!J1067+Generation!J1067+Retail!J1067+Misc!J1067","v":1634176.3472779023},{"$f":"+Distribution!K1067+Transmission!K1067+Generation!K1067+Retail!K1067+Misc!K1067","v":507015.36782786169},{"$f":"+Distribution!L1067+Transmission!L1067+Generation!L1067+Retail!L1067+Misc!L1067","v":63180.765151205116},{"$f":"+Distribution!M1067+Transmission!M1067+Generation!M1067+Retail!M1067+Misc!M1067","v":554010.76894031116},{"$f":"+Distribution!N1067+Transmission!N1067+Generation!N1067+Retail!N1067+Misc!N1067","v":63146.794328832497},{"$f":"+Distribution!O1067+Transmission!O1067+Generation!O1067+Retail!O1067+Misc!O1067","v":3744.0285289483818},{"$f":"+Distribution!P1067+Transmission!P1067+Generation!P1067+Retail!P1067+Misc!P1067","v":2499.9062620093769},{"$f":"+Distribution!Q1067+Transmission!Q1067+Generation!Q1067+Retail!Q1067+Misc!Q1067","v":578519.17996644962},{"$f":"+Distribution!R1067+Transmission!R1067+Generation!R1067+Retail!R1067+Misc!R1067","v":57545.816791540725},{"$f":"+Distribution!S1067+Transmission!S1067+Generation!S1067+Retail!S1067+Misc!S1067","v":54774.471937630005},{"$f":"ROUND(SUM(I1067:S1067)-H1067,0)","v":0}]
[{"$f":"ROW()","v":1068}]
[{"$f":"ROW()","v":1069},null,"390","Structures and Improvements"]
[{"$f":"ROW()","v":1070},null,null,null,"Situs","F107G",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":20680321.273217134},{"$f":"+Distribution!J1070+Transmission!J1070+Generation!J1070+Retail!J1070+Misc!J1070","v":10070217.853972435},{"$f":"+Distribution!K1070+Transmission!K1070+Generation!K1070+Retail!K1070+Misc!K1070","v":3072285.6400256837},{"$f":"+Distribution!L1070+Transmission!L1070+Generation!L1070+Retail!L1070+Misc!L1070","v":456000.09989626124},{"$f":"+Distribution!M1070+Transmission!M1070+Generation!M1070+Retail!M1070+Misc!M1070","v":2256427.9765999001},{"$f":"+Distribution!N1070+Transmission!N1070+Generation!N1070+Retail!N1070+Misc!N1070","v":418360.99371175905},{"$f":"+Distribution!O1070+Transmission!O1070+Generation!O1070+Retail!O1070+Misc!O1070","v":16846.395601443102},{"$f":"+Distribution!P1070+Transmission!P1070+Generation!P1070+Retail!P1070+Misc!P1070","v":13228.009153951811},{"$f":"+Distribution!Q1070+Transmission!Q1070+Generation!Q1070+Retail!Q1070+Misc!Q1070","v":3533188.0714201634},{"$f":"+Distribution!R1070+Transmission!R1070+Generation!R1070+Retail!R1070+Misc!R1070","v":232396.3872690647},{"$f":"+Distribution!S1070+Transmission!S1070+Generation!S1070+Retail!S1070+Misc!S1070","v":220583.96913221304},{"$f":"ROUND(SUM(I1070:S1070)-H1070,0)","v":0}]
[{"$f":"ROW()","v":1071},null,null,null,"System Generation","F105G",null,{"$f":"+Distribution!H1071+Transmission!H1071+Generation!H1071+Retail!H1071+Misc!H1071","v":847976.17032101925},{"$f":"+Distribution!I1071+Transmission!I1071+Generation!I1071+Retail!I1071+Misc!I1071","v":281728.27169109322},{"$f":"+Distribution!J1071+Transmission!J1071+Generation!J1071+Retail!J1071+Misc!J1071","v":230689.05278692232},{"$f":"+Distribution!K1071+Transmission!K1071+Generation!K1071+Retail!K1071+Misc!K1071","v":76784.104617638295},{"$f":"+Distribution!L1071+Transmission!L1071+Generation!L1071+Retail!L1071+Misc!L1071","v":1582.1862413192734},{"$f":"+Distribution!M1071+Transmission!M1071+Generation!M1071+Retail!M1071+Misc!M1071","v":159070.54113336073},{"$f":"+Distribution!N1071+Transmission!N1071+Generation!N1071+Retail!N1071+Misc!N1071","v":6136.9152524351375},{"$f":"+Distribution!O1071+Transmission!O1071+Generation!O1071+Retail!O1071+Misc!O1071","v":195.43471234936919},{"$f":"+Distribution!P1071+Transmission!P1071+Generation!P1071+Retail!P1071+Misc!P1071","v":348.94284362786766},{"$f":"+Distribution!Q1071+Transmission!Q1071+Generation!Q1071+Retail!Q1071+Misc!Q1071","v":58917.72099868532},{"$f":"+Distribution!R1071+Transmission!R1071+Generation!R1071+Retail!R1071+Misc!R1071","v":16648.073431427929},{"$f":"+Distribution!S1071+Transmission!S1071+Generation!S1071+Retail!S1071+Misc!S1071","v":15874.926612159807},{"$f":"ROUND(SUM(I1071:S1071)-H1071,0)","v":0}]
[{"$f":"ROW()","v":1072},null,null,null,"System Overheads","F102G",null,{"$f":"+Distribution!H1072+Transmission!H1072+Generation!H1072+Retail!H1072+Misc!H1072","v":43851609.148885608},{"$f":"+Distribution!I1072+Transmission!I1072+Generation!I1072+Retail!I1072+Misc!I1072","v":17211142.449428406},{"$f":"+Distribution!J1072+Transmission!J1072+Generation!J1072+Retail!J1072+Misc!J1072","v":11531294.892093888},{"$f":"+Distribution!K1072+Transmission!K1072+Generation!K1072+Retail!K1072+Misc!K1072","v":3733811.8526980388},{"$f":"+Distribution!L1072+Transmission!L1072+Generation!L1072+Retail!L1072+Misc!L1072","v":223508.95432521641},{"$f":"+Distribution!M1072+Transmission!M1072+Generation!M1072+Retail!M1072+Misc!M1072","v":6190994.7418211447},{"$f":"+Distribution!N1072+Transmission!N1072+Generation!N1072+Retail!N1072+Misc!N1072","v":362923.1886899278},{"$f":"+Distribution!O1072+Transmission!O1072+Generation!O1072+Retail!O1072+Misc!O1072","v":12872.648612811159},{"$f":"+Distribution!P1072+Transmission!P1072+Generation!P1072+Retail!P1072+Misc!P1072","v":16694.263132650762},{"$f":"+Distribution!Q1072+Transmission!Q1072+Generation!Q1072+Retail!Q1072+Misc!Q1072","v":3303868.2281981809},{"$f":"+Distribution!R1072+Transmission!R1072+Generation!R1072+Retail!R1072+Misc!R1072","v":647290.56257851596},{"$f":"+Distribution!S1072+Transmission!S1072+Generation!S1072+Retail!S1072+Misc!S1072","v":617207.36730682477},{"$f":"ROUND(SUM(I1072:S1072)-H1072,0)","v":0}]
[{"$f":"ROW()","v":1073},null,null,null,"Customer - System","F42",null,{"$f":"+Distribution!H1073+Transmission!H1073+Generation!H1073+Retail!H1073+Misc!H1073","v":5452099.4395686081},{"$f":"+Distribution!I1073+Transmission!I1073+Generation!I1073+Retail!I1073+Misc!I1073","v":4747859.3854962941},{"$f":"+Distribution!J1073+Transmission!J1073+Generation!J1073+Retail!J1073+Misc!J1073","v":106096.92644929829},{"$f":"+Distribution!K1073+Transmission!K1073+Generation!K1073+Retail!K1073+Misc!K1073","v":1886.1997404205806},{"$f":"+Distribution!L1073+Transmission!L1073+Generation!L1073+Retail!L1073+Misc!L1073","v":56195.038911300049},{"$f":"+Distribution!M1073+Transmission!M1073+Generation!M1073+Retail!M1073+Misc!M1073","v":3551.7609433997445},{"$f":"+Distribution!N1073+Transmission!N1073+Generation!N1073+Retail!N1073+Misc!N1073","v":18765.863850919257},{"$f":"+Distribution!O1073+Transmission!O1073+Generation!O1073+Retail!O1073+Misc!O1073","v":14297.182697214201},{"$f":"+Distribution!P1073+Transmission!P1073+Generation!P1073+Retail!P1073+Misc!P1073","v":2986.3894929780449},{"$f":"+Distribution!Q1073+Transmission!Q1073+Generation!Q1073+Retail!Q1073+Misc!Q1073","v":500415.80401277595},{"$f":"+Distribution!R1073+Transmission!R1073+Generation!R1073+Retail!R1073+Misc!R1073","v":22.443987004105807},{"$f":"+Distribution!S1073+Transmission!S1073+Generation!S1073+Retail!S1073+Misc!S1073","v":22.443987004105807},{"$f":"ROUND(SUM(I1073:S1073)-H1073,0)","v":0}]
[{"$f":"ROW()","v":1074},null,null,"Total Structures and Improvements",null,null,null,{"$f":"+Distribution!H1074+Transmission!H1074+Generation!H1074+Retail!H1074+Misc!H1074","v":91121541.428775251},{"$f":"+Distribution!I1074+Transmission!I1074+Generation!I1074+Retail!I1074+Misc!I1074","v":42921051.379832931},{"$f":"+Distribution!J1074+Transmission!J1074+Generation!J1074+Retail!J1074+Misc!J1074","v":21938298.725302543},{"$f":"+Distribution!K1074+Transmission!K1074+Generation!K1074+Retail!K1074+Misc!K1074","v":6884767.7970817816},{"$f":"+Distribution!L1074+Transmission!L1074+Generation!L1074+Retail!L1074+Misc!L1074","v":737286.27937409701},{"$f":"+Distribution!M1074+Transmission!M1074+Generation!M1074+Retail!M1074+Misc!M1074","v":8610045.0204978045},{"$f":"+Distribution!N1074+Transmission!N1074+Generation!N1074+Retail!N1074+Misc!N1074","v":806186.96150504134},{"$f":"+Distribution!O1074+Transmission!O1074+Generation!O1074+Retail!O1074+Misc!O1074","v":44211.661623817832},{"$f":"+Distribution!P1074+Transmission!P1074+Generation!P1074+Retail!P1074+Misc!P1074","v":33257.604623208485},{"$f":"+Distribution!Q1074+Transmission!Q1074+Generation!Q1074+Retail!Q1074+Misc!Q1074","v":7396389.8246298051},{"$f":"+Distribution!R1074+Transmission!R1074+Generation!R1074+Retail!R1074+Misc!R1074","v":896357.4672660128},{"$f":"+Distribution!S1074+Transmission!S1074+Generation!S1074+Retail!S1074+Misc!S1074","v":853688.70703820174},{"$f":"ROUND(SUM(I1074:S1074)-H1074,0)","v":0}]
[{"$f":"ROW()","v":1075}]
[{"$f":"ROW()","v":1076},null,"391","Office Furniture & Equipment"]
[{"$f":"ROW()","v":1077},null,null,null,"Situs","F107G",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":1434757.1200091299},{"$f":"+Distribution!J1077+Transmission!J1077+Generation!J1077+Retail!J1077+Misc!J1077","v":698650.49846889311},{"$f":"+Distribution!K1077+Transmission!K1077+Generation!K1077+Retail!K1077+Misc!K1077","v":213148.70492062368},{"$f":"+Distribution!L1077+Transmission!L1077+Generation!L1077+Retail!L1077+Misc!L1077","v":31636.326215992915},{"$f":"+Distribution!M1077+Transmission!M1077+Generation!M1077+Retail!M1077+Misc!M1077","v":156546.21910575719},{"$f":"+Distribution!N1077+Transmission!N1077+Generation!N1077+Retail!N1077+Misc!N1077","v":29025.004328120078},{"$f":"+Distribution!O1077+Transmission!O1077+Generation!O1077+Retail!O1077+Misc!O1077","v":1168.767434332073},{"$f":"+Distribution!P1077+Transmission!P1077+Generation!P1077+Retail!P1077+Misc!P1077","v":917.73140593119206},{"$f":"+Distribution!Q1077+Transmission!Q1077+Generation!Q1077+Retail!Q1077+Misc!Q1077","v":245125.14456758264},{"$f":"+Distribution!R1077+Transmission!R1077+Generation!R1077+Retail!R1077+Misc!R1077","v":16123.171728986355},{"$f":"+Distribution!S1077+Transmission!S1077+Generation!S1077+Retail!S1077+Misc!S1077","v":15303.65104541158},{"$f":"ROUND(SUM(I1077:S1077)-H1077,0)","v":0}]
[{"$f":"ROW()","v":1078},null,null,null,"System Generation","F105G",null,{"$f":"+Distribution!H1078+Transmission!H1078+Generation!H1078+Retail!H1078+Misc!H1078","v":2000882.0337195131},{"$f":"+Distribution!I1078+Transmission!I1078+Generation!I1078+Retail!I1078+Misc!I1078","v":664190.49048787635},{"$f":"+Distribution!J1078+Transmission!J1078+Generation!J1078+Retail!J1078+Misc!J1078","v":543862.6169855342},{"$f":"+Distribution!K1078+Transmission!K1078+Generation!K1078+Retail!K1078+Misc!K1078","v":181022.91190562799},{"$f":"+Distribution!L1078+Transmission!L1078+Generation!L1078+Retail!L1078+Misc!L1078","v":3730.0944252313775},{"$f":"+Distribution!M1078+Transmission!M1078+Generation!M1078+Retail!M1078+Misc!M1078","v":376689.48006984935},{"$f":"+Distribution!N1078+Transmission!N1078+Generation!N1078+Retail!N1078+Misc!N1078","v":14468.128197182588},{"$f":"+Distribution!O1078+Transmission!O1078+Generation!O1078+Retail!O1078+Misc!O1078","v":460.74849596923974},{"$f":"+Distribution!P1078+Transmission!P1078+Generation!P1078+Retail!P1078+Misc!P1078","v":822.6526825662379},{"$f":"+Distribution!Q1078+Transmission!Q1078+Generation!Q1078+Retail!Q1078+Misc!Q1078","v":138901.89214468468},{"$f":"+Distribution!R1078+Transmission!R1078+Generation!R1078+Retail!R1078+Misc!R1078","v":39306.972193026653},{"$f":"+Distribution!S1078+Transmission!S1078+Generation!S1078+Retail!S1078+Misc!S1078","v":37426.046131964431},0]
[{"$f":"ROW()","v":1079},null,null,null,"System Overheads","F102G",null,{"$f":"+Distribution!H1079+Transmission!H1079+Generation!H1079+Retail!H1079+Misc!H1079","v":25045725.058770388},{"$f":"+Distribution!I1079+Transmission!I1079+Generation!I1079+Retail!I1079+Misc!I1079","v":9912641.4906309731},{"$f":"+Distribution!J1079+Transmission!J1079+Generation!J1079+Retail!J1079+Misc!J1079","v":6574000.3729409762},{"$f":"+Distribution!K1079+Transmission!K1079+Generation!K1079+Retail!K1079+Misc!K1079","v":2125295.4461123706},{"$f":"+Distribution!L1079+Transmission!L1079+Generation!L1079+Retail!L1079+Misc!L1079","v":132064.46148294624},{"$f":"+Distribution!M1079+Transmission!M1079+Generation!M1079+Retail!M1079+Misc!M1079","v":3471771.8117499566},{"$f":"+Distribution!N1079+Transmission!N1079+Generation!N1079+Retail!N1079+Misc!N1079","v":208707.87637967433},{"$f":"+Distribution!O1079+Transmission!O1079+Generation!O1079+Retail!O1079+Misc!O1079","v":7438.459281407434},{"$f":"+Distribution!P1079+Transmission!P1079+Generation!P1079+Retail!P1079+Misc!P1079","v":9493.3679820133293},{"$f":"+Distribution!Q1079+Transmission!Q1079+Generation!Q1079+Retail!Q1079+Misc!Q1079","v":1895069.6870334118},{"$f":"+Distribution!R1079+Transmission!R1079+Generation!R1079+Retail!R1079+Misc!R1079","v":363038.81028540008},{"$f":"+Distribution!S1079+Transmission!S1079+Generation!S1079+Retail!S1079+Misc!S1079","v":346203.27489126055},0]
[{"$f":"ROW()","v":1080},null,null,null,"Customer - System","F42",null,{"$f":"+Distribution!H1080+Transmission!H1080+Generation!H1080+Retail!H1080+Misc!H1080","v":3893448.7623457108},{"$f":"+Distribution!I1080+Transmission!I1080+Generation!I1080+Retail!I1080+Misc!I1080","v":3390537.4348261454},{"$f":"+Distribution!J1080+Transmission!J1080+Generation!J1080+Retail!J1080+Misc!J1080","v":75765.849752254173},{"$f":"+Distribution!K1080+Transmission!K1080+Generation!K1080+Retail!K1080+Misc!K1080","v":1346.9714054698868},{"$f":"+Distribution!L1080+Transmission!L1080+Generation!L1080+Retail!L1080+Misc!L1080","v":40129.954914483729},{"$f":"+Distribution!M1080+Transmission!M1080+Generation!M1080+Retail!M1080+Misc!M1080","v":2536.3806002631791},{"$f":"+Distribution!N1080+Transmission!N1080+Generation!N1080+Retail!N1080+Misc!N1080","v":13401.063240785426},{"$f":"+Distribution!O1080+Transmission!O1080+Generation!O1080+Retail!O1080+Misc!O1080","v":10209.892334961449},{"$f":"+Distribution!P1080+Transmission!P1080+Generation!P1080+Retail!P1080+Misc!P1080","v":2132.6380056335888},{"$f":"+Distribution!Q1080+Transmission!Q1080+Generation!Q1080+Retail!Q1080+Misc!Q1080","v":357356.52190267772},{"$f":"+Distribution!R1080+Transmission!R1080+Generation!R1080+Retail!R1080+Misc!R1080","v":16.027681518250734},{"$f":"+Distribution!S1080+Transmission!S1080+Generation!S1080+Retail!S1080+Misc!S1080","v":16.027681518250734},0]
[{"$f":"ROW()","v":1081},null,null,null,"Energy","F30",null,{"$f":"+Distribution!H1081+Transmission!H1081+Generation!H1081+Retail!H1081+Misc!H1081","v":17320.179576031842},{"$f":"+Distribution!I1081+Transmission!I1081+Generation!I1081+Retail!I1081+Misc!I1081","v":4840.6691692660206},{"$f":"+Distribution!J1081+Transmission!J1081+Generation!J1081+Retail!J1081+Misc!J1081","v":4739.4709681051736},{"$f":"+Distribution!K1081+Transmission!K1081+Generation!K1081+Retail!K1081+Misc!K1081","v":1687.4202196253686},{"$f":"+Distribution!L1081+Transmission!L1081+Generation!L1081+Retail!L1081+Misc!L1081","v":66.683009727136735},{"$f":"+Distribution!M1081+Transmission!M1081+Generation!M1081+Retail!M1081+Misc!M1081","v":3782.4667221060517},{"$f":"+Distribution!N1081+Transmission!N1081+Generation!N1081+Retail!N1081+Misc!N1081","v":148.16515461302788},{"$f":"+Distribution!O1081+Transmission!O1081+Generation!O1081+Retail!O1081+Misc!O1081","v":4.820457995557434},{"$f":"+Distribution!P1081+Transmission!P1081+Generation!P1081+Retail!P1081+Misc!P1081","v":13.683132483486924},{"$f":"+Distribution!Q1081+Transmission!Q1081+Generation!Q1081+Retail!Q1081+Misc!Q1081","v":1085.2660305225256},{"$f":"+Distribution!R1081+Transmission!R1081+Generation!R1081+Retail!R1081+Misc!R1081","v":399.67198769436084},{"$f":"+Distribution!S1081+Transmission!S1081+Generation!S1081+Retail!S1081+Misc!S1081","v":551.86272389313103},0]
[{"$f":"ROW()","v":1082},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H1082+Transmission!H1082+Generation!H1082+Retail!H1082+Misc!H1082","v":38649.875999135322},{"$f":"+Distribution!I1082+Transmission!I1082+Generation!I1082+Retail!I1082+Misc!I1082","v":12858.763930561512},{"$f":"+Distribution!J1082+Transmission!J1082+Generation!J1082+Retail!J1082+Misc!J1082","v":10529.209771337477},{"$f":"+Distribution!K1082+Transmission!K1082+Generation!K1082+Retail!K1082+Misc!K1082","v":3504.6133956351669},{"$f":"+Distribution!L1082+Transmission!L1082+Generation!L1082+Retail!L1082+Misc!L1082","v":72.214830443480011},{"$f":"+Distribution!M1082+Transmission!M1082+Generation!M1082+Retail!M1082+Misc!M1082","v":7208.3570262831163},{"$f":"+Distribution!N1082+Transmission!N1082+Generation!N1082+Retail!N1082+Misc!N1082","v":280.1037468452995},{"$f":"+Distribution!O1082+Transmission!O1082+Generation!O1082+Retail!O1082+Misc!O1082","v":8.9201158792228625},{"$f":"+Distribution!P1082+Transmission!P1082+Generation!P1082+Retail!P1082+Misc!P1082","v":15.926600566340838},{"$f":"+Distribution!Q1082+Transmission!Q1082+Generation!Q1082+Retail!Q1082+Misc!Q1082","v":2689.1481678469154},{"$f":"+Distribution!R1082+Transmission!R1082+Generation!R1082+Retail!R1082+Misc!R1082","v":758.04813012472823},{"$f":"+Distribution!S1082+Transmission!S1082+Generation!S1082+Retail!S1082+Misc!S1082","v":724.57028361206244},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,{"$f":"+Distribution!H1084+Transmission!H1084+Generation!H1084+Retail!H1084+Misc!H1084","v":33838428.249641545},{"$f":"+Distribution!I1084+Transmission!I1084+Generation!I1084+Retail!I1084+Misc!I1084","v":15419825.969053952},{"$f":"+Distribution!J1084+Transmission!J1084+Generation!J1084+Retail!J1084+Misc!J1084","v":7907548.0188870998},{"$f":"+Distribution!K1084+Transmission!K1084+Generation!K1084+Retail!K1084+Misc!K1084","v":2526006.0679593524},{"$f":"+Distribution!L1084+Transmission!L1084+Generation!L1084+Retail!L1084+Misc!L1084","v":207699.73487882488},{"$f":"+Distribution!M1084+Transmission!M1084+Generation!M1084+Retail!M1084+Misc!M1084","v":4018534.7152742157},{"$f":"+Distribution!N1084+Transmission!N1084+Generation!N1084+Retail!N1084+Misc!N1084","v":266030.34104722075},{"$f":"+Distribution!O1084+Transmission!O1084+Generation!O1084+Retail!O1084+Misc!O1084","v":19291.608120544974},{"$f":"+Distribution!P1084+Transmission!P1084+Generation!P1084+Retail!P1084+Misc!P1084","v":13395.999809194176},{"$f":"+Distribution!Q1084+Transmission!Q1084+Generation!Q1084+Retail!Q1084+Misc!Q1084","v":2640227.6598467263},{"$f":"+Distribution!R1084+Transmission!R1084+Generation!R1084+Retail!R1084+Misc!R1084","v":419642.70200675039},{"$f":"+Distribution!S1084+Transmission!S1084+Generation!S1084+Retail!S1084+Misc!S1084","v":400225.43275765999},0]
[{"$f":"ROW()","v":1085}]
[{"$f":"ROW()","v":1086},null,"392","Transportation Equipment"]
[{"$f":"ROW()","v":1087},null,null,null,"Situs","F107G",null,{"$f":"+Distribution!H1087+Transmission!H1087+Generation!H1087+Retail!H1087+Misc!H1087","v":32083423.130769204},{"$f":"+Distribution!I1087+Transmission!I1087+Generation!I1087+Retail!I1087+Misc!I1087","v":16194723.433697406},{"$f":"+Distribution!J1087+Transmission!J1087+Generation!J1087+Retail!J1087+Misc!J1087","v":7885969.9957067035},{"$f":"+Distribution!K1087+Transmission!K1087+Generation!K1087+Retail!K1087+Misc!K1087","v":2405901.5134340739},{"$f":"+Distribution!L1087+Transmission!L1087+Generation!L1087+Retail!L1087+Misc!L1087","v":357092.88100481837},{"$f":"+Distribution!M1087+Transmission!M1087+Generation!M1087+Retail!M1087+Misc!M1087","v":1767004.8035674512},{"$f":"+Distribution!N1087+Transmission!N1087+Generation!N1087+Retail!N1087+Misc!N1087","v":327617.76275609893},{"$f":"+Distribution!O1087+Transmission!O1087+Generation!O1087+Retail!O1087+Misc!O1087","v":13192.382942974747},{"$f":"+Distribution!P1087+Transmission!P1087+Generation!P1087+Retail!P1087+Misc!P1087","v":10358.83084196116},{"$f":"+Distribution!Q1087+Transmission!Q1087+Generation!Q1087+Retail!Q1087+Misc!Q1087","v":2766833.4016644116},{"$f":"+Distribution!R1087+Transmission!R1087+Generation!R1087+Retail!R1087+Misc!R1087","v":181989.20457232604},{"$f":"+Distribution!S1087+Transmission!S1087+Generation!S1087+Retail!S1087+Misc!S1087","v":172738.92058098144},{"$f":"ROUND(SUM(I1087:S1087)-H1087,0)","v":0}]
[{"$f":"ROW()","v":1088},null,null,null,"System Generation","F105G",null,{"$f":"+Distribution!H1088+Transmission!H1088+Generation!H1088+Retail!H1088+Misc!H1088","v":8166868.9760144027},{"$f":"+Distribution!I1088+Transmission!I1088+Generation!I1088+Retail!I1088+Misc!I1088","v":2711085.1817749357},{"$f":"+Distribution!J1088+Transmission!J1088+Generation!J1088+Retail!J1088+Misc!J1088","v":2219932.23773464},{"$f":"+Distribution!K1088+Transmission!K1088+Generation!K1088+Retail!K1088+Misc!K1088","v":738897.26073706232},{"$f":"+Distribution!L1088+Transmission!L1088+Generation!L1088+Retail!L1088+Misc!L1088","v":15225.456955034006},{"$f":"+Distribution!M1088+Transmission!M1088+Generation!M1088+Retail!M1088+Misc!M1088","v":1537268.6817408134},{"$f":"+Distribution!N1088+Transmission!N1088+Generation!N1088+Retail!N1088+Misc!N1088","v":59055.840944952244},{"$f":"+Distribution!O1088+Transmission!O1088+Generation!O1088+Retail!O1088+Misc!O1088","v":1880.6779648858815},{"$f":"+Distribution!P1088+Transmission!P1088+Generation!P1088+Retail!P1088+Misc!P1088","v":3357.8943531914929},{"$f":"+Distribution!Q1088+Transmission!Q1088+Generation!Q1088+Retail!Q1088+Misc!Q1088","v":566968.16185571207},{"$f":"+Distribution!R1088+Transmission!R1088+Generation!R1088+Retail!R1088+Misc!R1088","v":160432.37297485466},{"$f":"+Distribution!S1088+Transmission!S1088+Generation!S1088+Retail!S1088+Misc!S1088","v":152765.20897832094},0]
[{"$f":"ROW()","v":1089},null,null,null,"System Overheads","F102G",null,{"$f":"+Distribution!H1089+Transmission!H1089+Generation!H1089+Retail!H1089+Misc!H1089","v":2973811.7521846676},{"$f":"+Distribution!I1089+Transmission!I1089+Generation!I1089+Retail!I1089+Misc!I1089","v":1176980.4903176143},{"$f":"+Distribution!J1089+Transmission!J1089+Generation!J1089+Retail!J1089+Misc!J1089","v":780565.92580346938},{"$f":"+Distribution!K1089+Transmission!K1089+Generation!K1089+Retail!K1089+Misc!K1089","v":252347.59862942508},{"$f":"+Distribution!L1089+Transmission!L1089+Generation!L1089+Retail!L1089+Misc!L1089","v":15680.713841678102},{"$f":"+Distribution!M1089+Transmission!M1089+Generation!M1089+Retail!M1089+Misc!M1089","v":412221.87780385825},{"$f":"+Distribution!N1089+Transmission!N1089+Generation!N1089+Retail!N1089+Misc!N1089","v":24780.992927734842},{"$f":"+Distribution!O1089+Transmission!O1089+Generation!O1089+Retail!O1089+Misc!O1089","v":883.20771617871242},{"$f":"+Distribution!P1089+Transmission!P1089+Generation!P1089+Retail!P1089+Misc!P1089","v":1127.1979232575227},{"$f":"+Distribution!Q1089+Transmission!Q1089+Generation!Q1089+Retail!Q1089+Misc!Q1089","v":225011.67338078079},{"$f":"+Distribution!R1089+Transmission!R1089+Generation!R1089+Retail!R1089+Misc!R1089","v":43105.523117918703},{"$f":"+Distribution!S1089+Transmission!S1089+Generation!S1089+Retail!S1089+Misc!S1089","v":41106.550722752159},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,{"$f":"+Distribution!H1091+Transmission!H1091+Generation!H1091+Retail!H1091+Misc!H1091","v":184595.50772029991},{"$f":"+Distribution!I1091+Transmission!I1091+Generation!I1091+Retail!I1091+Misc!I1091","v":51591.023007821772},{"$f":"+Distribution!J1091+Transmission!J1091+Generation!J1091+Retail!J1091+Misc!J1091","v":50512.469910744272},{"$f":"+Distribution!K1091+Transmission!K1091+Generation!K1091+Retail!K1091+Misc!K1091","v":17984.23571833481},{"$f":"+Distribution!L1091+Transmission!L1091+Generation!L1091+Retail!L1091+Misc!L1091","v":710.69609774326932},{"$f":"+Distribution!M1091+Transmission!M1091+Generation!M1091+Retail!M1091+Misc!M1091","v":40312.882550509508},{"$f":"+Distribution!N1091+Transmission!N1091+Generation!N1091+Retail!N1091+Misc!N1091","v":1579.1188435538618},{"$f":"+Distribution!O1091+Transmission!O1091+Generation!O1091+Retail!O1091+Misc!O1091","v":51.375615779739519},{"$f":"+Distribution!P1091+Transmission!P1091+Generation!P1091+Retail!P1091+Misc!P1091","v":145.83248267753143},{"$f":"+Distribution!Q1091+Transmission!Q1091+Generation!Q1091+Retail!Q1091+Misc!Q1091","v":11566.579493963778},{"$f":"+Distribution!R1091+Transmission!R1091+Generation!R1091+Retail!R1091+Misc!R1091","v":4259.6355982427349},{"$f":"+Distribution!S1091+Transmission!S1091+Generation!S1091+Retail!S1091+Misc!S1091","v":5881.6584009286325},0]
[{"$f":"ROW()","v":1092},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H1092+Transmission!H1092+Generation!H1092+Retail!H1092+Misc!H1092","v":146634.59049978378},{"$f":"+Distribution!I1092+Transmission!I1092+Generation!I1092+Retail!I1092+Misc!I1092","v":48785.139267547995},{"$f":"+Distribution!J1092+Transmission!J1092+Generation!J1092+Retail!J1092+Misc!J1092","v":39946.993960367021},{"$f":"+Distribution!K1092+Transmission!K1092+Generation!K1092+Retail!K1092+Misc!K1092","v":13296.227655180999},{"$f":"+Distribution!L1092+Transmission!L1092+Generation!L1092+Retail!L1092+Misc!L1092","v":273.97738844822976},{"$f":"+Distribution!M1092+Transmission!M1092+Generation!M1092+Retail!M1092+Misc!M1092","v":27347.939764384009},{"$f":"+Distribution!N1092+Transmission!N1092+Generation!N1092+Retail!N1092+Misc!N1092","v":1062.6915909648581},{"$f":"+Distribution!O1092+Transmission!O1092+Generation!O1092+Retail!O1092+Misc!O1092","v":33.842218256786275},{"$f":"+Distribution!P1092+Transmission!P1092+Generation!P1092+Retail!P1092+Misc!P1092","v":60.42427023960596},{"$f":"+Distribution!Q1092+Transmission!Q1092+Generation!Q1092+Retail!Q1092+Misc!Q1092","v":10202.416701008255},{"$f":"+Distribution!R1092+Transmission!R1092+Generation!R1092+Retail!R1092+Misc!R1092","v":2875.9750003454897},{"$f":"+Distribution!S1092+Transmission!S1092+Generation!S1092+Retail!S1092+Misc!S1092","v":2748.9626830405341},0]
[{"$f":"ROW()","v":1093},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H1093+Transmission!H1093+Generation!H1093+Retail!H1093+Misc!H1093","v":19035.713393300237},{"$f":"+Distribution!I1093+Transmission!I1093+Generation!I1093+Retail!I1093+Misc!I1093","v":6333.157311546146},{"$f":"+Distribution!J1093+Transmission!J1093+Generation!J1093+Retail!J1093+Misc!J1093","v":5185.8127428300313},{"$f":"+Distribution!K1093+Transmission!K1093+Generation!K1093+Retail!K1093+Misc!K1093","v":1726.0809880767606},{"$f":"+Distribution!L1093+Transmission!L1093+Generation!L1093+Retail!L1093+Misc!L1093","v":35.567017475000753},{"$f":"+Distribution!M1093+Transmission!M1093+Generation!M1093+Retail!M1093+Misc!M1093","v":3550.2369630364974},{"$f":"+Distribution!N1093+Transmission!N1093+Generation!N1093+Retail!N1093+Misc!N1093","v":137.9558021209676},{"$f":"+Distribution!O1093+Transmission!O1093+Generation!O1093+Retail!O1093+Misc!O1093","v":4.393306962115779},{"$f":"+Distribution!P1093+Transmission!P1093+Generation!P1093+Retail!P1093+Misc!P1093","v":7.8441184058965687},{"$f":"+Distribution!Q1093+Transmission!Q1093+Generation!Q1093+Retail!Q1093+Misc!Q1093","v":1324.4506604988214},{"$f":"+Distribution!R1093+Transmission!R1093+Generation!R1093+Retail!R1093+Misc!R1093","v":373.35144215480324},{"$f":"+Distribution!S1093+Transmission!S1093+Generation!S1093+Retail!S1093+Misc!S1093","v":356.86304019319647},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":43574369.670581661},{"$f":"+Distribution!I1094+Transmission!I1094+Generation!I1094+Retail!I1094+Misc!I1094","v":20189498.425376873},{"$f":"+Distribution!J1094+Transmission!J1094+Generation!J1094+Retail!J1094+Misc!J1094","v":10982113.435858753},{"$f":"+Distribution!K1094+Transmission!K1094+Generation!K1094+Retail!K1094+Misc!K1094","v":3430152.9171621534},{"$f":"+Distribution!L1094+Transmission!L1094+Generation!L1094+Retail!L1094+Misc!L1094","v":389019.29230519693},{"$f":"+Distribution!M1094+Transmission!M1094+Generation!M1094+Retail!M1094+Misc!M1094","v":3787706.4223900526},{"$f":"+Distribution!N1094+Transmission!N1094+Generation!N1094+Retail!N1094+Misc!N1094","v":414234.3628654257},{"$f":"+Distribution!O1094+Transmission!O1094+Generation!O1094+Retail!O1094+Misc!O1094","v":16045.879765037982},{"$f":"+Distribution!P1094+Transmission!P1094+Generation!P1094+Retail!P1094+Misc!P1094","v":15058.02398973321},{"$f":"+Distribution!Q1094+Transmission!Q1094+Generation!Q1094+Retail!Q1094+Misc!Q1094","v":3581906.6837563757},{"$f":"+Distribution!R1094+Transmission!R1094+Generation!R1094+Retail!R1094+Misc!R1094","v":393036.06270584243},{"$f":"+Distribution!S1094+Transmission!S1094+Generation!S1094+Retail!S1094+Misc!S1094","v":375598.16440621694},0]
[{"$f":"ROW()","v":1095}]
[{"$f":"ROW()","v":1096},null,"393","Stores Equipment"]
[{"$f":"ROW()","v":1097},null,null,null,"Situs","F107G",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":1724042.03248078},{"$f":"+Distribution!J1097+Transmission!J1097+Generation!J1097+Retail!J1097+Misc!J1097","v":839516.88308496145},{"$f":"+Distribution!K1097+Transmission!K1097+Generation!K1097+Retail!K1097+Misc!K1097","v":256125.11088264175},{"$f":"+Distribution!L1097+Transmission!L1097+Generation!L1097+Retail!L1097+Misc!L1097","v":38015.04476890021},{"$f":"+Distribution!M1097+Transmission!M1097+Generation!M1097+Retail!M1097+Misc!M1097","v":188110.06964199885},{"$f":"+Distribution!N1097+Transmission!N1097+Generation!N1097+Retail!N1097+Misc!N1097","v":34877.211450462884},{"$f":"+Distribution!O1097+Transmission!O1097+Generation!O1097+Retail!O1097+Misc!O1097","v":1404.421804138105},{"$f":"+Distribution!P1097+Transmission!P1097+Generation!P1097+Retail!P1097+Misc!P1097","v":1102.7702851497179},{"$f":"+Distribution!Q1097+Transmission!Q1097+Generation!Q1097+Retail!Q1097+Misc!Q1097","v":294548.84492906439},{"$f":"+Distribution!R1097+Transmission!R1097+Generation!R1097+Retail!R1097+Misc!R1097","v":19374.028795550712},{"$f":"+Distribution!S1097+Transmission!S1097+Generation!S1097+Retail!S1097+Misc!S1097","v":18389.271107112614},{"$f":"ROUND(SUM(I1097:S1097)-H1097,0)","v":0}]
[{"$f":"ROW()","v":1098},null,null,null,"System Generation","F105G",null,{"$f":"+Distribution!H1098+Transmission!H1098+Generation!H1098+Retail!H1098+Misc!H1098","v":2224568.3958197916},{"$f":"+Distribution!I1098+Transmission!I1098+Generation!I1098+Retail!I1098+Misc!I1098","v":738466.03427811968},{"$f":"+Distribution!J1098+Transmission!J1098+Generation!J1098+Retail!J1098+Misc!J1098","v":604682.05388248991},{"$f":"+Distribution!K1098+Transmission!K1098+Generation!K1098+Retail!K1098+Misc!K1098","v":201266.46464063856},{"$f":"+Distribution!L1098+Transmission!L1098+Generation!L1098+Retail!L1098+Misc!L1098","v":4147.2259496823035},{"$f":"+Distribution!M1098+Transmission!M1098+Generation!M1098+Retail!M1098+Misc!M1098","v":418746.88002879545},{"$f":"+Distribution!N1098+Transmission!N1098+Generation!N1098+Retail!N1098+Misc!N1098","v":16086.079831334009},{"$f":"+Distribution!O1098+Transmission!O1098+Generation!O1098+Retail!O1098+Misc!O1098","v":512.27339067755497},{"$f":"+Distribution!P1098+Transmission!P1098+Generation!P1098+Retail!P1098+Misc!P1098","v":914.64884364229783},{"$f":"+Distribution!Q1098+Transmission!Q1098+Generation!Q1098+Retail!Q1098+Misc!Q1098","v":154435.10696828432},{"$f":"+Distribution!R1098+Transmission!R1098+Generation!R1098+Retail!R1098+Misc!R1098","v":43700.276651968918},{"$f":"+Distribution!S1098+Transmission!S1098+Generation!S1098+Retail!S1098+Misc!S1098","v":41611.351354158265},{"$f":"ROUND(SUM(I1098:S1098)-H1098,0)","v":0}]
[{"$f":"ROW()","v":1099},null,null,null,"System Overheads","F102G",null,{"$f":"+Distribution!H1099+Transmission!H1099+Generation!H1099+Retail!H1099+Misc!H1099","v":135354.8369891225},{"$f":"+Distribution!I1099+Transmission!I1099+Generation!I1099+Retail!I1099+Misc!I1099","v":53570.977480092144},{"$f":"+Distribution!J1099+Transmission!J1099+Generation!J1099+Retail!J1099+Misc!J1099","v":35527.929287647537},{"$f":"+Distribution!K1099+Transmission!K1099+Generation!K1099+Retail!K1099+Misc!K1099","v":11485.753276746515},{"$f":"+Distribution!L1099+Transmission!L1099+Generation!L1099+Retail!L1099+Misc!L1099","v":713.71715588728227},{"$f":"+Distribution!M1099+Transmission!M1099+Generation!M1099+Retail!M1099+Misc!M1099","v":18762.527598628702},{"$f":"+Distribution!N1099+Transmission!N1099+Generation!N1099+Retail!N1099+Misc!N1099","v":1127.9218517103554},{"$f":"+Distribution!O1099+Transmission!O1099+Generation!O1099+Retail!O1099+Misc!O1099","v":40.199732334463249},{"$f":"+Distribution!P1099+Transmission!P1099+Generation!P1099+Retail!P1099+Misc!P1099","v":51.305093889993152},{"$f":"+Distribution!Q1099+Transmission!Q1099+Generation!Q1099+Retail!Q1099+Misc!Q1099","v":10241.542138210631},{"$f":"+Distribution!R1099+Transmission!R1099+Generation!R1099+Retail!R1099+Misc!R1099","v":1961.9739045924737},{"$f":"+Distribution!S1099+Transmission!S1099+Generation!S1099+Retail!S1099+Misc!S1099","v":1870.989469382426},{"$f":"ROUND(SUM(I1099:S1099)-H1099,0)","v":0}]
[{"$f":"ROW()","v":1100},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H1100+Transmission!H1100+Generation!H1100+Retail!H1100+Misc!H1100","v":23006.826746482715},{"$f":"+Distribution!I1100+Transmission!I1100+Generation!I1100+Retail!I1100+Misc!I1100","v":7654.3416059334404},{"$f":"+Distribution!J1100+Transmission!J1100+Generation!J1100+Retail!J1100+Misc!J1100","v":6267.645075807066},{"$f":"+Distribution!K1100+Transmission!K1100+Generation!K1100+Retail!K1100+Misc!K1100","v":2086.1653788639483},{"$f":"+Distribution!L1100+Transmission!L1100+Generation!L1100+Retail!L1100+Misc!L1100","v":42.986789726749443},{"$f":"+Distribution!M1100+Transmission!M1100+Generation!M1100+Retail!M1100+Misc!M1100","v":4290.8655446707571},{"$f":"+Distribution!N1100+Transmission!N1100+Generation!N1100+Retail!N1100+Misc!N1100","v":166.73529236819888},{"$f":"+Distribution!O1100+Transmission!O1100+Generation!O1100+Retail!O1100+Misc!O1100","v":5.3098116174142707},{"$f":"+Distribution!P1100+Transmission!P1100+Generation!P1100+Retail!P1100+Misc!P1100","v":9.4805101030190819},{"$f":"+Distribution!Q1100+Transmission!Q1100+Generation!Q1100+Retail!Q1100+Misc!Q1100","v":1600.7494045947144},{"$f":"+Distribution!R1100+Transmission!R1100+Generation!R1100+Retail!R1100+Misc!R1100","v":451.23772184068537},{"$f":"+Distribution!S1100+Transmission!S1100+Generation!S1100+Retail!S1100+Misc!S1100","v":431.30961095672103},{"$f":"ROUND(SUM(I1100:S1100)-H1100,0)","v":0}]
[{"$f":"ROW()","v":1101},null,null,"Total Stores Equipment",null,null,null,{"$f":"+Distribution!H1101+Transmission!H1101+Generation!H1101+Retail!H1101+Misc!H1101","v":5798435.748786157},{"$f":"+Distribution!I1101+Transmission!I1101+Generation!I1101+Retail!I1101+Misc!I1101","v":2523733.3858449254},{"$f":"+Distribution!J1101+Transmission!J1101+Generation!J1101+Retail!J1101+Misc!J1101","v":1485994.5113309061},{"$f":"+Distribution!K1101+Transmission!K1101+Generation!K1101+Retail!K1101+Misc!K1101","v":470963.49417889077},{"$f":"+Distribution!L1101+Transmission!L1101+Generation!L1101+Retail!L1101+Misc!L1101","v":42918.974664196547},{"$f":"+Distribution!M1101+Transmission!M1101+Generation!M1101+Retail!M1101+Misc!M1101","v":629910.3428140938},{"$f":"+Distribution!N1101+Transmission!N1101+Generation!N1101+Retail!N1101+Misc!N1101","v":52257.948425875446},{"$f":"+Distribution!O1101+Transmission!O1101+Generation!O1101+Retail!O1101+Misc!O1101","v":1962.2047387675373},{"$f":"+Distribution!P1101+Transmission!P1101+Generation!P1101+Retail!P1101+Misc!P1101","v":2078.2047327850282},{"$f":"+Distribution!Q1101+Transmission!Q1101+Generation!Q1101+Retail!Q1101+Misc!Q1101","v":460826.24344015407},{"$f":"+Distribution!R1101+Transmission!R1101+Generation!R1101+Retail!R1101+Misc!R1101","v":65487.517073952782},{"$f":"+Distribution!S1101+Transmission!S1101+Generation!S1101+Retail!S1101+Misc!S1101","v":62302.921541610027},{"$f":"ROUND(SUM(I1101:S1101)-H1101,0)","v":0}]
[{"$f":"ROW()","v":1102}]
[{"$f":"ROW()","v":1103},null,"394","Tools, Shop & Garage Equipment"]
[{"$f":"ROW()","v":1104},null,null,null,"Situs","F107G",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":6313726.3537220638},{"$f":"+Distribution!J1104+Transmission!J1104+Generation!J1104+Retail!J1104+Misc!J1104","v":3074449.3285358553},{"$f":"+Distribution!K1104+Transmission!K1104+Generation!K1104+Retail!K1104+Misc!K1104","v":937972.41132388031},{"$f":"+Distribution!L1104+Transmission!L1104+Generation!L1104+Retail!L1104+Misc!L1104","v":139217.36562881921},{"$f":"+Distribution!M1104+Transmission!M1104+Generation!M1104+Retail!M1104+Misc!M1104","v":688890.10924530413},{"$f":"+Distribution!N1104+Transmission!N1104+Generation!N1104+Retail!N1104+Misc!N1104","v":127726.10234001317},{"$f":"+Distribution!O1104+Transmission!O1104+Generation!O1104+Retail!O1104+Misc!O1104","v":5143.2243468968281},{"$f":"+Distribution!P1104+Transmission!P1104+Generation!P1104+Retail!P1104+Misc!P1104","v":4038.526718187185},{"$f":"+Distribution!Q1104+Transmission!Q1104+Generation!Q1104+Retail!Q1104+Misc!Q1104","v":1078686.4645121461},{"$f":"+Distribution!R1104+Transmission!R1104+Generation!R1104+Retail!R1104+Misc!R1104","v":70950.889757731202},{"$f":"+Distribution!S1104+Transmission!S1104+Generation!S1104+Retail!S1104+Misc!S1104","v":67344.544638305364},{"$f":"ROUND(SUM(I1104:S1104)-H1104,0)","v":0}]
[{"$f":"ROW()","v":1105},null,null,null,"System Generation","F105G",null,{"$f":"+Distribution!H1105+Transmission!H1105+Generation!H1105+Retail!H1105+Misc!H1105","v":9805781.074973736},{"$f":"+Distribution!I1105+Transmission!I1105+Generation!I1105+Retail!I1105+Misc!I1105","v":3255145.4300322682},{"$f":"+Distribution!J1105+Transmission!J1105+Generation!J1105+Retail!J1105+Misc!J1105","v":2665427.9722455107},{"$f":"+Distribution!K1105+Transmission!K1105+Generation!K1105+Retail!K1105+Misc!K1105","v":887179.07416576403},{"$f":"+Distribution!L1105+Transmission!L1105+Generation!L1105+Retail!L1105+Misc!L1105","v":18280.899825834516},{"$f":"+Distribution!M1105+Transmission!M1105+Generation!M1105+Retail!M1105+Misc!M1105","v":1845753.8680587423},{"$f":"+Distribution!N1105+Transmission!N1105+Generation!N1105+Retail!N1105+Misc!N1105","v":70907.16000403135},{"$f":"+Distribution!O1105+Transmission!O1105+Generation!O1105+Retail!O1105+Misc!O1105","v":2258.0921927184504},{"$f":"+Distribution!P1105+Transmission!P1105+Generation!P1105+Retail!P1105+Misc!P1105","v":4031.7561881867314},{"$f":"+Distribution!Q1105+Transmission!Q1105+Generation!Q1105+Retail!Q1105+Misc!Q1105","v":680747.26439621998},{"$f":"+Distribution!R1105+Transmission!R1105+Generation!R1105+Retail!R1105+Misc!R1105","v":192627.44511913261},{"$f":"+Distribution!S1105+Transmission!S1105+Generation!S1105+Retail!S1105+Misc!S1105","v":183422.11274532636},0]
[{"$f":"ROW()","v":1106},null,null,null,"System Overheads","F102G",null,{"$f":"+Distribution!H1106+Transmission!H1106+Generation!H1106+Retail!H1106+Misc!H1106","v":1600558.7737792067},{"$f":"+Distribution!I1106+Transmission!I1106+Generation!I1106+Retail!I1106+Misc!I1106","v":633471.99060629332},{"$f":"+Distribution!J1106+Transmission!J1106+Generation!J1106+Retail!J1106+Misc!J1106","v":420114.56849614682},{"$f":"+Distribution!K1106+Transmission!K1106+Generation!K1106+Retail!K1106+Misc!K1106","v":135817.99948558371},{"$f":"+Distribution!L1106+Transmission!L1106+Generation!L1106+Retail!L1106+Misc!L1106","v":8439.6411776842033},{"$f":"+Distribution!M1106+Transmission!M1106+Generation!M1106+Retail!M1106+Misc!M1106","v":221865.20137934206},{"$f":"+Distribution!N1106+Transmission!N1106+Generation!N1106+Retail!N1106+Misc!N1106","v":13337.574452824159},{"$f":"+Distribution!O1106+Transmission!O1106+Generation!O1106+Retail!O1106+Misc!O1106","v":475.35821934957175},{"$f":"+Distribution!P1106+Transmission!P1106+Generation!P1106+Retail!P1106+Misc!P1106","v":606.67812094364717},{"$f":"+Distribution!Q1106+Transmission!Q1106+Generation!Q1106+Retail!Q1106+Misc!Q1106","v":121105.31467493698},{"$f":"+Distribution!R1106+Transmission!R1106+Generation!R1106+Retail!R1106+Misc!R1106","v":23200.164964726686},{"$f":"+Distribution!S1106+Transmission!S1106+Generation!S1106+Retail!S1106+Misc!S1106","v":22124.282201375641},0]
[{"$f":"ROW()","v":1107},null,null,null,"Energy","F30",null,{"$f":"+Distribution!H1107+Transmission!H1107+Generation!H1107+Retail!H1107+Misc!H1107","v":2357.5768455417706},{"$f":"+Distribution!I1107+Transmission!I1107+Generation!I1107+Retail!I1107+Misc!I1107","v":658.89903163487315},{"$f":"+Distribution!J1107+Transmission!J1107+Generation!J1107+Retail!J1107+Misc!J1107","v":645.12420125162191},{"$f":"+Distribution!K1107+Transmission!K1107+Generation!K1107+Retail!K1107+Misc!K1107","v":229.68715890180241},{"$f":"+Distribution!L1107+Transmission!L1107+Generation!L1107+Retail!L1107+Misc!L1107","v":9.0767141895737815},{"$f":"+Distribution!M1107+Transmission!M1107+Generation!M1107+Retail!M1107+Misc!M1107","v":514.85932486576155},{"$f":"+Distribution!N1107+Transmission!N1107+Generation!N1107+Retail!N1107+Misc!N1107","v":20.167847353914112},{"$f":"+Distribution!O1107+Transmission!O1107+Generation!O1107+Retail!O1107+Misc!O1107","v":0.65614794034581247},{"$f":"+Distribution!P1107+Transmission!P1107+Generation!P1107+Retail!P1107+Misc!P1107","v":1.862511654451332},{"$f":"+Distribution!Q1107+Transmission!Q1107+Generation!Q1107+Retail!Q1107+Misc!Q1107","v":147.72352986187258},{"$f":"+Distribution!R1107+Transmission!R1107+Generation!R1107+Retail!R1107+Misc!R1107","v":54.402289529596061},{"$f":"+Distribution!S1107+Transmission!S1107+Generation!S1107+Retail!S1107+Misc!S1107","v":75.118088357957859},0]
[{"$f":"ROW()","v":1108},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H1108+Transmission!H1108+Generation!H1108+Retail!H1108+Misc!H1108","v":764774.10640322743},{"$f":"+Distribution!I1108+Transmission!I1108+Generation!I1108+Retail!I1108+Misc!I1108","v":254439.35951218163},{"$f":"+Distribution!J1108+Transmission!J1108+Generation!J1108+Retail!J1108+Misc!J1108","v":208343.92830100929},{"$f":"+Distribution!K1108+Transmission!K1108+Generation!K1108+Retail!K1108+Misc!K1108","v":69346.602250305485},{"$f":"+Distribution!L1108+Transmission!L1108+Generation!L1108+Retail!L1108+Misc!L1108","v":1428.9316846115776},{"$f":"+Distribution!M1108+Transmission!M1108+Generation!M1108+Retail!M1108+Misc!M1108","v":142633.44088178777},{"$f":"+Distribution!N1108+Transmission!N1108+Generation!N1108+Retail!N1108+Misc!N1108","v":5542.478136245566},{"$f":"+Distribution!O1108+Transmission!O1108+Generation!O1108+Retail!O1108+Misc!O1108","v":176.50441234788238},{"$f":"+Distribution!P1108+Transmission!P1108+Generation!P1108+Retail!P1108+Misc!P1108","v":315.14335819439492},{"$f":"+Distribution!Q1108+Transmission!Q1108+Generation!Q1108+Retail!Q1108+Misc!Q1108","v":53210.801687876345},{"$f":"+Distribution!R1108+Transmission!R1108+Generation!R1108+Retail!R1108+Misc!R1108","v":14999.675065962601},{"$f":"+Distribution!S1108+Transmission!S1108+Generation!S1108+Retail!S1108+Misc!S1108","v":14337.241112704869},0]
[{"$f":"ROW()","v":1109},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H1109+Transmission!H1109+Generation!H1109+Retail!H1109+Misc!H1109","v":38328.560795709825},{"$f":"+Distribution!I1109+Transmission!I1109+Generation!I1109+Retail!I1109+Misc!I1109","v":12751.862776512757},{"$f":"+Distribution!J1109+Transmission!J1109+Generation!J1109+Retail!J1109+Misc!J1109","v":10441.675333202082},{"$f":"+Distribution!K1109+Transmission!K1109+Generation!K1109+Retail!K1109+Misc!K1109","v":3475.4778411984225},{"$f":"+Distribution!L1109+Transmission!L1109+Generation!L1109+Retail!L1109+Misc!L1109","v":71.61447346083915},{"$f":"+Distribution!M1109+Transmission!M1109+Generation!M1109+Retail!M1109+Misc!M1109","v":7148.430450986586},{"$f":"+Distribution!N1109+Transmission!N1109+Generation!N1109+Retail!N1109+Misc!N1109","v":277.7751082644188},{"$f":"+Distribution!O1109+Transmission!O1109+Generation!O1109+Retail!O1109+Misc!O1109","v":8.845958620649105},{"$f":"+Distribution!P1109+Transmission!P1109+Generation!P1109+Retail!P1109+Misc!P1109","v":15.794194995338103},{"$f":"+Distribution!Q1109+Transmission!Q1109+Generation!Q1109+Retail!Q1109+Misc!Q1109","v":2666.7919721734193},{"$f":"+Distribution!R1109+Transmission!R1109+Generation!R1109+Retail!R1109+Misc!R1109","v":751.74610759966777},{"$f":"+Distribution!S1109+Transmission!S1109+Generation!S1109+Retail!S1109+Misc!S1109","v":718.54657869564596},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":24719945.413566623},{"$f":"+Distribution!I1110+Transmission!I1110+Generation!I1110+Retail!I1110+Misc!I1110","v":10470193.895680955},{"$f":"+Distribution!J1110+Transmission!J1110+Generation!J1110+Retail!J1110+Misc!J1110","v":6379422.5971129769},{"$f":"+Distribution!K1110+Transmission!K1110+Generation!K1110+Retail!K1110+Misc!K1110","v":2034021.2522256337},{"$f":"+Distribution!L1110+Transmission!L1110+Generation!L1110+Retail!L1110+Misc!L1110","v":167447.52950459992},{"$f":"+Distribution!M1110+Transmission!M1110+Generation!M1110+Retail!M1110+Misc!M1110","v":2906805.9093410289},{"$f":"+Distribution!N1110+Transmission!N1110+Generation!N1110+Retail!N1110+Misc!N1110","v":217811.25788873259},{"$f":"+Distribution!O1110+Transmission!O1110+Generation!O1110+Retail!O1110+Misc!O1110","v":8062.6812778737267},{"$f":"+Distribution!P1110+Transmission!P1110+Generation!P1110+Retail!P1110+Misc!P1110","v":9009.7610921617488},{"$f":"+Distribution!Q1110+Transmission!Q1110+Generation!Q1110+Retail!Q1110+Misc!Q1110","v":1936564.3607732148},{"$f":"+Distribution!R1110+Transmission!R1110+Generation!R1110+Retail!R1110+Misc!R1110","v":302584.32330468239},{"$f":"+Distribution!S1110+Transmission!S1110+Generation!S1110+Retail!S1110+Misc!S1110","v":288021.84536476585},0]
[{"$f":"ROW()","v":1111}]
[{"$f":"ROW()","v":1112},null,"395","Laboratory Equipment"]
[{"$f":"ROW()","v":1113},null,null,null,"Situs","F107G",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":3846968.3851440377},{"$f":"+Distribution!J1113+Transmission!J1113+Generation!J1113+Retail!J1113+Misc!J1113","v":1873269.2400633302},{"$f":"+Distribution!K1113+Transmission!K1113+Generation!K1113+Retail!K1113+Misc!K1113","v":571508.80642349902},{"$f":"+Distribution!L1113+Transmission!L1113+Generation!L1113+Retail!L1113+Misc!L1113","v":84825.469814886717},{"$f":"+Distribution!M1113+Transmission!M1113+Generation!M1113+Retail!M1113+Misc!M1113","v":419742.37124527886},{"$f":"+Distribution!N1113+Transmission!N1113+Generation!N1113+Retail!N1113+Misc!N1113","v":77823.815941917943},{"$f":"+Distribution!O1113+Transmission!O1113+Generation!O1113+Retail!O1113+Misc!O1113","v":3133.778746769895},{"$f":"+Distribution!P1113+Transmission!P1113+Generation!P1113+Retail!P1113+Misc!P1113","v":2460.6838714615474},{"$f":"+Distribution!Q1113+Transmission!Q1113+Generation!Q1113+Retail!Q1113+Misc!Q1113","v":657246.21150467033},{"$f":"+Distribution!R1113+Transmission!R1113+Generation!R1113+Retail!R1113+Misc!R1113","v":43230.54476932231},{"$f":"+Distribution!S1113+Transmission!S1113+Generation!S1113+Retail!S1113+Misc!S1113","v":41033.190167127526},{"$f":"ROUND(SUM(I1113:S1113)-H1113,0)","v":0}]
[{"$f":"ROW()","v":1114},null,null,null,"System Generation","F105G",null,{"$f":"+Distribution!H1114+Transmission!H1114+Generation!H1114+Retail!H1114+Misc!H1114","v":2748278.1160663017},{"$f":"+Distribution!I1114+Transmission!I1114+Generation!I1114+Retail!I1114+Misc!I1114","v":912287.82084580185},{"$f":"+Distribution!J1114+Transmission!J1114+Generation!J1114+Retail!J1114+Misc!J1114","v":747013.4679657605},{"$f":"+Distribution!K1114+Transmission!K1114+Generation!K1114+Retail!K1114+Misc!K1114","v":248641.01517659615},{"$f":"+Distribution!L1114+Transmission!L1114+Generation!L1114+Retail!L1114+Misc!L1114","v":5123.4092680908707},{"$f":"+Distribution!M1114+Transmission!M1114+Generation!M1114+Retail!M1114+Misc!M1114","v":517395.40610105341},{"$f":"+Distribution!N1114+Transmission!N1114+Generation!N1114+Retail!N1114+Misc!N1114","v":19872.457275065928},{"$f":"+Distribution!O1114+Transmission!O1114+Generation!O1114+Retail!O1114+Misc!O1114","v":632.85344696369293},{"$f":"+Distribution!P1114+Transmission!P1114+Generation!P1114+Retail!P1114+Misc!P1114","v":1129.9409338728033},{"$f":"+Distribution!Q1114+Transmission!Q1114+Generation!Q1114+Retail!Q1114+Misc!Q1114","v":190786.38780713771},{"$f":"+Distribution!R1114+Transmission!R1114+Generation!R1114+Retail!R1114+Misc!R1114","v":53989.432955286509},{"$f":"+Distribution!S1114+Transmission!S1114+Generation!S1114+Retail!S1114+Misc!S1114","v":51405.924290672316},0]
[{"$f":"ROW()","v":1115},null,null,null,"System Overheads","F102G",null,{"$f":"+Distribution!H1115+Transmission!H1115+Generation!H1115+Retail!H1115+Misc!H1115","v":2212034.2924011676},{"$f":"+Distribution!I1115+Transmission!I1115+Generation!I1115+Retail!I1115+Misc!I1115","v":875482.85602041357},{"$f":"+Distribution!J1115+Transmission!J1115+Generation!J1115+Retail!J1115+Misc!J1115","v":580614.62501407147},{"$f":"+Distribution!K1115+Transmission!K1115+Generation!K1115+Retail!K1115+Misc!K1115","v":187705.7420878438},{"$f":"+Distribution!L1115+Transmission!L1115+Generation!L1115+Retail!L1115+Misc!L1115","v":11663.911382971652},{"$f":"+Distribution!M1115+Transmission!M1115+Generation!M1115+Retail!M1115+Misc!M1115","v":306626.31187406584},{"$f":"+Distribution!N1115+Transmission!N1115+Generation!N1115+Retail!N1115+Misc!N1115","v":18433.045103016426},{"$f":"+Distribution!O1115+Transmission!O1115+Generation!O1115+Retail!O1115+Misc!O1115","v":656.96349275147713},{"$f":"+Distribution!P1115+Transmission!P1115+Generation!P1115+Retail!P1115+Misc!P1115","v":838.45268912441406},{"$f":"+Distribution!Q1115+Transmission!Q1115+Generation!Q1115+Retail!Q1115+Misc!Q1115","v":167372.24114579728},{"$f":"+Distribution!R1115+Transmission!R1115+Generation!R1115+Retail!R1115+Misc!R1115","v":32063.527645513983},{"$f":"+Distribution!S1115+Transmission!S1115+Generation!S1115+Retail!S1115+Misc!S1115","v":30576.615945597776},0]
[{"$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":109642.01526400517},{"$f":"+Distribution!I1117+Transmission!I1117+Generation!I1117+Retail!I1117+Misc!I1117","v":36477.757164923525},{"$f":"+Distribution!J1117+Transmission!J1117+Generation!J1117+Retail!J1117+Misc!J1117","v":29869.275091405812},{"$f":"+Distribution!K1117+Transmission!K1117+Generation!K1117+Retail!K1117+Misc!K1117","v":9941.8915451957582},{"$f":"+Distribution!L1117+Transmission!L1117+Generation!L1117+Retail!L1117+Misc!L1117","v":204.85911887398339},{"$f":"+Distribution!M1117+Transmission!M1117+Generation!M1117+Retail!M1117+Misc!M1117","v":20448.67598337997},{"$f":"+Distribution!N1117+Transmission!N1117+Generation!N1117+Retail!N1117+Misc!N1117","v":794.59864988452853},{"$f":"+Distribution!O1117+Transmission!O1117+Generation!O1117+Retail!O1117+Misc!O1117","v":25.304595580289266},{"$f":"+Distribution!P1117+Transmission!P1117+Generation!P1117+Retail!P1117+Misc!P1117","v":45.180599866284751},{"$f":"+Distribution!Q1117+Transmission!Q1117+Generation!Q1117+Retail!Q1117+Misc!Q1117","v":7628.5787947376421},{"$f":"+Distribution!R1117+Transmission!R1117+Generation!R1117+Retail!R1117+Misc!R1117","v":2150.4318579403839},{"$f":"+Distribution!S1117+Transmission!S1117+Generation!S1117+Retail!S1117+Misc!S1117","v":2055.4618622169864},0]
[{"$f":"ROW()","v":1118},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H1118+Transmission!H1118+Generation!H1118+Retail!H1118+Misc!H1118","v":5977.1337534263894},{"$f":"+Distribution!I1118+Transmission!I1118+Generation!I1118+Retail!I1118+Misc!I1118","v":1988.584696065273},{"$f":"+Distribution!J1118+Transmission!J1118+Generation!J1118+Retail!J1118+Misc!J1118","v":1628.3233385425651},{"$f":"+Distribution!K1118+Transmission!K1118+Generation!K1118+Retail!K1118+Misc!K1118","v":541.98215332514565},{"$f":"+Distribution!L1118+Transmission!L1118+Generation!L1118+Retail!L1118+Misc!L1118","v":11.167893541271507},{"$f":"+Distribution!M1118+Transmission!M1118+Generation!M1118+Retail!M1118+Misc!M1118","v":1114.7594390602701},{"$f":"+Distribution!N1118+Transmission!N1118+Generation!N1118+Retail!N1118+Misc!N1118","v":43.317540262424025},{"$f":"+Distribution!O1118+Transmission!O1118+Generation!O1118+Retail!O1118+Misc!O1118","v":1.3794798644986723},{"$f":"+Distribution!P1118+Transmission!P1118+Generation!P1118+Retail!P1118+Misc!P1118","v":2.4630201096775934},{"$f":"+Distribution!Q1118+Transmission!Q1118+Generation!Q1118+Retail!Q1118+Misc!Q1118","v":415.87192368643377},{"$f":"+Distribution!R1118+Transmission!R1118+Generation!R1118+Retail!R1118+Misc!R1118","v":117.2307788359176},{"$f":"+Distribution!S1118+Transmission!S1118+Generation!S1118+Retail!S1118+Misc!S1118","v":112.05349013291222},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":12697174.055177204},{"$f":"+Distribution!I1119+Transmission!I1119+Generation!I1119+Retail!I1119+Misc!I1119","v":5673205.403871242},{"$f":"+Distribution!J1119+Transmission!J1119+Generation!J1119+Retail!J1119+Misc!J1119","v":3232394.9314731108},{"$f":"+Distribution!K1119+Transmission!K1119+Generation!K1119+Retail!K1119+Misc!K1119","v":1018339.4373864599},{"$f":"+Distribution!L1119+Transmission!L1119+Generation!L1119+Retail!L1119+Misc!L1119","v":101828.81747836451},{"$f":"+Distribution!M1119+Transmission!M1119+Generation!M1119+Retail!M1119+Misc!M1119","v":1265327.5246428384},{"$f":"+Distribution!N1119+Transmission!N1119+Generation!N1119+Retail!N1119+Misc!N1119","v":116967.23451014725},{"$f":"+Distribution!O1119+Transmission!O1119+Generation!O1119+Retail!O1119+Misc!O1119","v":4450.2797619298535},{"$f":"+Distribution!P1119+Transmission!P1119+Generation!P1119+Retail!P1119+Misc!P1119","v":4476.7211144347275},{"$f":"+Distribution!Q1119+Transmission!Q1119+Generation!Q1119+Retail!Q1119+Misc!Q1119","v":1023449.2911760295},{"$f":"+Distribution!R1119+Transmission!R1119+Generation!R1119+Retail!R1119+Misc!R1119","v":131551.16800689913},{"$f":"+Distribution!S1119+Transmission!S1119+Generation!S1119+Retail!S1119+Misc!S1119","v":125183.24575574753},0]
[{"$f":"ROW()","v":1120}]
[{"$f":"ROW()","v":1121},null,"396","Power Operated Equipment"]
[{"$f":"ROW()","v":1122},null,null,null,"Situs","F107G",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":22101562.260130342},{"$f":"+Distribution!J1122+Transmission!J1122+Generation!J1122+Retail!J1122+Misc!J1122","v":10762286.713644665},{"$f":"+Distribution!K1122+Transmission!K1122+Generation!K1122+Retail!K1122+Misc!K1122","v":3283426.3770298194},{"$f":"+Distribution!L1122+Transmission!L1122+Generation!L1122+Retail!L1122+Misc!L1122","v":487338.39602072287},{"$f":"+Distribution!M1122+Transmission!M1122+Generation!M1122+Retail!M1122+Misc!M1122","v":2411499.451650661},{"$f":"+Distribution!N1122+Transmission!N1122+Generation!N1122+Retail!N1122+Misc!N1122","v":447112.56791283004},{"$f":"+Distribution!O1122+Transmission!O1122+Generation!O1122+Retail!O1122+Misc!O1122","v":18004.152659189269},{"$f":"+Distribution!P1122+Transmission!P1122+Generation!P1122+Retail!P1122+Misc!P1122","v":14137.095068840728},{"$f":"+Distribution!Q1122+Transmission!Q1122+Generation!Q1122+Retail!Q1122+Misc!Q1122","v":3776004.0139402864},{"$f":"+Distribution!R1122+Transmission!R1122+Generation!R1122+Retail!R1122+Misc!R1122","v":248367.6706177961},{"$f":"+Distribution!S1122+Transmission!S1122+Generation!S1122+Retail!S1122+Misc!S1122","v":235743.45209405237},{"$f":"ROUND(SUM(I1122:S1122)-H1122,0)","v":0}]
[{"$f":"ROW()","v":1123},null,null,null,"System Generation","F105G",null,{"$f":"+Distribution!H1123+Transmission!H1123+Generation!H1123+Retail!H1123+Misc!H1123","v":16935077.581901707},{"$f":"+Distribution!I1123+Transmission!I1123+Generation!I1123+Retail!I1123+Misc!I1123","v":5621864.1128434539},{"$f":"+Distribution!J1123+Transmission!J1123+Generation!J1123+Retail!J1123+Misc!J1123","v":4603380.7658134624},{"$f":"+Distribution!K1123+Transmission!K1123+Generation!K1123+Retail!K1123+Misc!K1123","v":1532220.3895107529},{"$f":"+Distribution!L1123+Transmission!L1123+Generation!L1123+Retail!L1123+Misc!L1123","v":31572.394195710764},{"$f":"+Distribution!M1123+Transmission!M1123+Generation!M1123+Retail!M1123+Misc!M1123","v":3187559.6545458501},{"$f":"+Distribution!N1123+Transmission!N1123+Generation!N1123+Retail!N1123+Misc!N1123","v":122461.63089750521},{"$f":"+Distribution!O1123+Transmission!O1123+Generation!O1123+Retail!O1123+Misc!O1123","v":3899.8833491780424},{"$f":"+Distribution!P1123+Transmission!P1123+Generation!P1123+Retail!P1123+Misc!P1123","v":6963.1252775937619},{"$f":"+Distribution!Q1123+Transmission!Q1123+Generation!Q1123+Retail!Q1123+Misc!Q1123","v":1175698.197787595},{"$f":"+Distribution!R1123+Transmission!R1123+Generation!R1123+Retail!R1123+Misc!R1123","v":332674.59406857146},{"$f":"+Distribution!S1123+Transmission!S1123+Generation!S1123+Retail!S1123+Misc!S1123","v":316782.8336120313},0]
[{"$f":"ROW()","v":1124},null,null,null,"System Overheads","F102G",null,{"$f":"+Distribution!H1124+Transmission!H1124+Generation!H1124+Retail!H1124+Misc!H1124","v":585403.09296427341},{"$f":"+Distribution!I1124+Transmission!I1124+Generation!I1124+Retail!I1124+Misc!I1124","v":231691.87453925711},{"$f":"+Distribution!J1124+Transmission!J1124+Generation!J1124+Retail!J1124+Misc!J1124","v":153656.56783492898},{"$f":"+Distribution!K1124+Transmission!K1124+Generation!K1124+Retail!K1124+Misc!K1124","v":49675.324818811539},{"$f":"+Distribution!L1124+Transmission!L1124+Generation!L1124+Retail!L1124+Misc!L1124","v":3086.7920190517902},{"$f":"+Distribution!M1124+Transmission!M1124+Generation!M1124+Retail!M1124+Misc!M1124","v":81147.020175920712},{"$f":"+Distribution!N1124+Transmission!N1124+Generation!N1124+Retail!N1124+Misc!N1124","v":4878.207201906609},{"$f":"+Distribution!O1124+Transmission!O1124+Generation!O1124+Retail!O1124+Misc!O1124","v":173.8618890052808},{"$f":"+Distribution!P1124+Transmission!P1124+Generation!P1124+Retail!P1124+Misc!P1124","v":221.89203811340752},{"$f":"+Distribution!Q1124+Transmission!Q1124+Generation!Q1124+Retail!Q1124+Misc!Q1124","v":44294.172101985903},{"$f":"+Distribution!R1124+Transmission!R1124+Generation!R1124+Retail!R1124+Misc!R1124","v":8485.4418032798239},{"$f":"+Distribution!S1124+Transmission!S1124+Generation!S1124+Retail!S1124+Misc!S1124","v":8091.9385420121835},0]
[{"$f":"ROW()","v":1125},null,null,null,"Energy","F30",null,{"$f":"+Distribution!H1125+Transmission!H1125+Generation!H1125+Retail!H1125+Misc!H1125","v":18900.462717839328},{"$f":"+Distribution!I1125+Transmission!I1125+Generation!I1125+Retail!I1125+Misc!I1125","v":5282.3290175186403},{"$f":"+Distribution!J1125+Transmission!J1125+Generation!J1125+Retail!J1125+Misc!J1125","v":5171.897551161338},{"$f":"+Distribution!K1125+Transmission!K1125+Generation!K1125+Retail!K1125+Misc!K1125","v":1841.3794620519989},{"$f":"+Distribution!L1125+Transmission!L1125+Generation!L1125+Retail!L1125+Misc!L1125","v":72.76712887002391},{"$f":"+Distribution!M1125+Transmission!M1125+Generation!M1125+Retail!M1125+Misc!M1125","v":4127.5767926542621},{"$f":"+Distribution!N1125+Transmission!N1125+Generation!N1125+Retail!N1125+Misc!N1125","v":161.68365740974724},{"$f":"+Distribution!O1125+Transmission!O1125+Generation!O1125+Retail!O1125+Misc!O1125","v":5.2602737880398678},{"$f":"+Distribution!P1125+Transmission!P1125+Generation!P1125+Retail!P1125+Misc!P1125","v":14.931573557429115},{"$f":"+Distribution!Q1125+Transmission!Q1125+Generation!Q1125+Retail!Q1125+Misc!Q1125","v":1184.2850738807354},{"$f":"+Distribution!R1125+Transmission!R1125+Generation!R1125+Retail!R1125+Misc!R1125","v":436.13782811094097},{"$f":"+Distribution!S1125+Transmission!S1125+Generation!S1125+Retail!S1125+Misc!S1125","v":602.21435883617232},0]
[{"$f":"ROW()","v":1126},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H1126+Transmission!H1126+Generation!H1126+Retail!H1126+Misc!H1126","v":426213.76843720779},{"$f":"+Distribution!I1126+Transmission!I1126+Generation!I1126+Retail!I1126+Misc!I1126","v":141800.77142839154},{"$f":"+Distribution!J1126+Transmission!J1126+Generation!J1126+Retail!J1126+Misc!J1126","v":116111.47666833436},{"$f":"+Distribution!K1126+Transmission!K1126+Generation!K1126+Retail!K1126+Misc!K1126","v":38647.32922565136},{"$f":"+Distribution!L1126+Transmission!L1126+Generation!L1126+Retail!L1126+Misc!L1126","v":796.35326698223309},{"$f":"+Distribution!M1126+Transmission!M1126+Generation!M1126+Retail!M1126+Misc!M1126","v":79490.578766195424},{"$f":"+Distribution!N1126+Transmission!N1126+Generation!N1126+Retail!N1126+Misc!N1126","v":3088.860453238909},{"$f":"+Distribution!O1126+Transmission!O1126+Generation!O1126+Retail!O1126+Misc!O1126","v":98.36709964775072},{"$f":"+Distribution!P1126+Transmission!P1126+Generation!P1126+Retail!P1126+Misc!P1126","v":175.63151938511163},{"$f":"+Distribution!Q1126+Transmission!Q1126+Generation!Q1126+Retail!Q1126+Misc!Q1126","v":29654.738724897557},{"$f":"+Distribution!R1126+Transmission!R1126+Generation!R1126+Retail!R1126+Misc!R1126","v":8359.4200976082684},{"$f":"+Distribution!S1126+Transmission!S1126+Generation!S1126+Retail!S1126+Misc!S1126","v":7990.2411868752843},0]
[{"$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":61751077.056790218},{"$f":"+Distribution!I1128+Transmission!I1128+Generation!I1128+Retail!I1128+Misc!I1128","v":28102201.347958967},{"$f":"+Distribution!J1128+Transmission!J1128+Generation!J1128+Retail!J1128+Misc!J1128","v":15640607.421512552},{"$f":"+Distribution!K1128+Transmission!K1128+Generation!K1128+Retail!K1128+Misc!K1128","v":4905810.8000470884},{"$f":"+Distribution!L1128+Transmission!L1128+Generation!L1128+Retail!L1128+Misc!L1128","v":522866.70263133774},{"$f":"+Distribution!M1128+Transmission!M1128+Generation!M1128+Retail!M1128+Misc!M1128","v":5763824.2819312811},{"$f":"+Distribution!N1128+Transmission!N1128+Generation!N1128+Retail!N1128+Misc!N1128","v":577702.95012289053},{"$f":"+Distribution!O1128+Transmission!O1128+Generation!O1128+Retail!O1128+Misc!O1128","v":22181.525270808379},{"$f":"+Distribution!P1128+Transmission!P1128+Generation!P1128+Retail!P1128+Misc!P1128","v":21512.67547749044},{"$f":"+Distribution!Q1128+Transmission!Q1128+Generation!Q1128+Retail!Q1128+Misc!Q1128","v":5026835.4076286452},{"$f":"+Distribution!R1128+Transmission!R1128+Generation!R1128+Retail!R1128+Misc!R1128","v":598323.26441536669},{"$f":"+Distribution!S1128+Transmission!S1128+Generation!S1128+Retail!S1128+Misc!S1128","v":569210.67979380733},0]
[{"$f":"ROW()","v":1129}]
[{"$f":"ROW()","v":1130},null,"397","Communication Equipment"]
[{"$f":"ROW()","v":1131},null,null,null,"Situs","F107G",null,{"$f":"+Distribution!H1131+Transmission!H1131+Generation!H1131+Retail!H1131+Misc!H1131","v":59266315.546995401},{"$f":"+Distribution!I1131+Transmission!I1131+Generation!I1131+Retail!I1131+Misc!I1131","v":29915809.959110808},{"$f":"+Distribution!J1131+Transmission!J1131+Generation!J1131+Retail!J1131+Misc!J1131","v":14567410.22473577},{"$f":"+Distribution!K1131+Transmission!K1131+Generation!K1131+Retail!K1131+Misc!K1131","v":4444317.4809931517},{"$f":"+Distribution!L1131+Transmission!L1131+Generation!L1131+Retail!L1131+Misc!L1131","v":659642.18590255664},{"$f":"+Distribution!M1131+Transmission!M1131+Generation!M1131+Retail!M1131+Misc!M1131","v":3264111.3086480815},{"$f":"+Distribution!N1131+Transmission!N1131+Generation!N1131+Retail!N1131+Misc!N1131","v":605194.07879772957},{"$f":"+Distribution!O1131+Transmission!O1131+Generation!O1131+Retail!O1131+Misc!O1131","v":24369.716633051674},{"$f":"+Distribution!P1131+Transmission!P1131+Generation!P1131+Retail!P1131+Misc!P1131","v":19135.418776085542},{"$f":"+Distribution!Q1131+Transmission!Q1131+Generation!Q1131+Retail!Q1131+Misc!Q1131","v":5111051.2983805249},{"$f":"+Distribution!R1131+Transmission!R1131+Generation!R1131+Retail!R1131+Misc!R1131","v":336180.76164653886},{"$f":"+Distribution!S1131+Transmission!S1131+Generation!S1131+Retail!S1131+Misc!S1131","v":319093.11337110982},{"$f":"ROUND(SUM(I1131:S1131)-H1131,0)","v":0}]
[{"$f":"ROW()","v":1132},null,null,null,"System Generation","F105G",null,{"$f":"+Distribution!H1132+Transmission!H1132+Generation!H1132+Retail!H1132+Misc!H1132","v":58456715.187448695},{"$f":"+Distribution!I1132+Transmission!I1132+Generation!I1132+Retail!I1132+Misc!I1132","v":19404351.37714383},{"$f":"+Distribution!J1132+Transmission!J1132+Generation!J1132+Retail!J1132+Misc!J1132","v":15888967.806703234},{"$f":"+Distribution!K1132+Transmission!K1132+Generation!K1132+Retail!K1132+Misc!K1132","v":5288591.5113755688},{"$f":"+Distribution!L1132+Transmission!L1132+Generation!L1132+Retail!L1132+Misc!L1132","v":108974.85575854714},{"$f":"+Distribution!M1132+Transmission!M1132+Generation!M1132+Retail!M1132+Misc!M1132","v":11005836.482852444},{"$f":"+Distribution!N1132+Transmission!N1132+Generation!N1132+Retail!N1132+Misc!N1132","v":422686.93594434712},{"$f":"+Distribution!O1132+Transmission!O1132+Generation!O1132+Retail!O1132+Misc!O1132","v":13460.785482957559},{"$f":"+Distribution!P1132+Transmission!P1132+Generation!P1132+Retail!P1132+Misc!P1132","v":24033.830568907586},{"$f":"+Distribution!Q1132+Transmission!Q1132+Generation!Q1132+Retail!Q1132+Misc!Q1132","v":4058024.2576881554},{"$f":"+Distribution!R1132+Transmission!R1132+Generation!R1132+Retail!R1132+Misc!R1132","v":1148383.9299968635},{"$f":"+Distribution!S1132+Transmission!S1132+Generation!S1132+Retail!S1132+Misc!S1132","v":1093403.4139338352},0]
[{"$f":"ROW()","v":1133},null,null,null,"System Overheads","F102G",null,{"$f":"+Distribution!H1133+Transmission!H1133+Generation!H1133+Retail!H1133+Misc!H1133","v":26145486.592909969},{"$f":"+Distribution!I1133+Transmission!I1133+Generation!I1133+Retail!I1133+Misc!I1133","v":10347907.061403282},{"$f":"+Distribution!J1133+Transmission!J1133+Generation!J1133+Retail!J1133+Misc!J1133","v":6862665.7127790023},{"$f":"+Distribution!K1133+Transmission!K1133+Generation!K1133+Retail!K1133+Misc!K1133","v":2218617.4870926905},{"$f":"+Distribution!L1133+Transmission!L1133+Generation!L1133+Retail!L1133+Misc!L1133","v":137863.43174333978},{"$f":"+Distribution!M1133+Transmission!M1133+Generation!M1133+Retail!M1133+Misc!M1133","v":3624217.8313765945},{"$f":"+Distribution!N1133+Transmission!N1133+Generation!N1133+Retail!N1133+Misc!N1133","v":217872.27045394166},{"$f":"+Distribution!O1133+Transmission!O1133+Generation!O1133+Retail!O1133+Misc!O1133","v":7765.0831412381885},{"$f":"+Distribution!P1133+Transmission!P1133+Generation!P1133+Retail!P1133+Misc!P1133","v":9910.2231902994463},{"$f":"+Distribution!Q1133+Transmission!Q1133+Generation!Q1133+Retail!Q1133+Misc!Q1133","v":1978282.480491091},{"$f":"+Distribution!R1133+Transmission!R1133+Generation!R1133+Retail!R1133+Misc!R1133","v":378979.89875518146},{"$f":"+Distribution!S1133+Transmission!S1133+Generation!S1133+Retail!S1133+Misc!S1133","v":361405.11248331034},0]
[{"$f":"ROW()","v":1134},null,null,null,"Customer - System","F42",null,{"$f":"+Distribution!H1134+Transmission!H1134+Generation!H1134+Retail!H1134+Misc!H1134","v":125700.69144398713},{"$f":"+Distribution!I1134+Transmission!I1134+Generation!I1134+Retail!I1134+Misc!I1134","v":109464.10905574568},{"$f":"+Distribution!J1134+Transmission!J1134+Generation!J1134+Retail!J1134+Misc!J1134","v":2446.1140451638344},{"$f":"+Distribution!K1134+Transmission!K1134+Generation!K1134+Retail!K1134+Misc!K1134","v":43.48721335704326},{"$f":"+Distribution!L1134+Transmission!L1134+Generation!L1134+Retail!L1134+Misc!L1134","v":1295.6027902952355},{"$f":"+Distribution!M1134+Transmission!M1134+Generation!M1134+Retail!M1134+Misc!M1134","v":81.887502489210192},{"$f":"+Distribution!N1134+Transmission!N1134+Generation!N1134+Retail!N1134+Misc!N1134","v":432.65572973315358},{"$f":"+Distribution!O1134+Transmission!O1134+Generation!O1134+Retail!O1134+Misc!O1134","v":329.62820481554405},{"$f":"+Distribution!P1134+Transmission!P1134+Generation!P1134+Retail!P1134+Misc!P1134","v":68.852600424709209},{"$f":"+Distribution!Q1134+Transmission!Q1134+Generation!Q1134+Retail!Q1134+Misc!Q1134","v":11537.319388819107},{"$f":"+Distribution!R1134+Transmission!R1134+Generation!R1134+Retail!R1134+Misc!R1134","v":0.51745657181175475},{"$f":"+Distribution!S1134+Transmission!S1134+Generation!S1134+Retail!S1134+Misc!S1134","v":0.51745657181175475},0]
[{"$f":"ROW()","v":1135},null,null,null,"Energy","F30",null,{"$f":"+Distribution!H1135+Transmission!H1135+Generation!H1135+Retail!H1135+Misc!H1135","v":494228.6961491119},{"$f":"+Distribution!I1135+Transmission!I1135+Generation!I1135+Retail!I1135+Misc!I1135","v":138127.76025291436},{"$f":"+Distribution!J1135+Transmission!J1135+Generation!J1135+Retail!J1135+Misc!J1135","v":135240.08493795554},{"$f":"+Distribution!K1135+Transmission!K1135+Generation!K1135+Retail!K1135+Misc!K1135","v":48150.279928688935},{"$f":"+Distribution!L1135+Transmission!L1135+Generation!L1135+Retail!L1135+Misc!L1135","v":1902.7895645116575},{"$f":"+Distribution!M1135+Transmission!M1135+Generation!M1135+Retail!M1135+Misc!M1135","v":107932.11398805663},{"$f":"+Distribution!N1135+Transmission!N1135+Generation!N1135+Retail!N1135+Misc!N1135","v":4227.8702052525259},{"$f":"+Distribution!O1135+Transmission!O1135+Generation!O1135+Retail!O1135+Misc!O1135","v":137.5510374778537},{"$f":"+Distribution!P1135+Transmission!P1135+Generation!P1135+Retail!P1135+Misc!P1135","v":390.4461092255404},{"$f":"+Distribution!Q1135+Transmission!Q1135+Generation!Q1135+Retail!Q1135+Misc!Q1135","v":30967.90150965373},{"$f":"+Distribution!R1135+Transmission!R1135+Generation!R1135+Retail!R1135+Misc!R1135","v":11404.579525194682},{"$f":"+Distribution!S1135+Transmission!S1135+Generation!S1135+Retail!S1135+Misc!S1135","v":15747.319090180436},0]
[{"$f":"ROW()","v":1136},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H1136+Transmission!H1136+Generation!H1136+Retail!H1136+Misc!H1136","v":255530.79892577115},{"$f":"+Distribution!I1136+Transmission!I1136+Generation!I1136+Retail!I1136+Misc!I1136","v":85014.767458704984},{"$f":"+Distribution!J1136+Transmission!J1136+Generation!J1136+Retail!J1136+Misc!J1136","v":69613.092290052737},{"$f":"+Distribution!K1136+Transmission!K1136+Generation!K1136+Retail!K1136+Misc!K1136","v":23170.492472799884},{"$f":"+Distribution!L1136+Transmission!L1136+Generation!L1136+Retail!L1136+Misc!L1136","v":477.44301476994087},{"$f":"+Distribution!M1136+Transmission!M1136+Generation!M1136+Retail!M1136+Misc!M1136","v":47657.519778576505},{"$f":"+Distribution!N1136+Transmission!N1136+Generation!N1136+Retail!N1136+Misc!N1136","v":1851.8852224799534},{"$f":"+Distribution!O1136+Transmission!O1136+Generation!O1136+Retail!O1136+Misc!O1136","v":58.97468693506984},{"$f":"+Distribution!P1136+Transmission!P1136+Generation!P1136+Retail!P1136+Misc!P1136","v":105.29754266170897},{"$f":"+Distribution!Q1136+Transmission!Q1136+Generation!Q1136+Retail!Q1136+Misc!Q1136","v":17779.104382510031},{"$f":"+Distribution!R1136+Transmission!R1136+Generation!R1136+Retail!R1136+Misc!R1136","v":5011.779192235761},{"$f":"+Distribution!S1136+Transmission!S1136+Generation!S1136+Retail!S1136+Misc!S1136","v":4790.4428840445726},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":-605.34128641532129},{"$f":"+Distribution!I1137+Transmission!I1137+Generation!I1137+Retail!I1137+Misc!I1137","v":-201.39626578908511},{"$f":"+Distribution!J1137+Transmission!J1137+Generation!J1137+Retail!J1137+Misc!J1137","v":-164.91037094299588},{"$f":"+Distribution!K1137+Transmission!K1137+Generation!K1137+Retail!K1137+Misc!K1137","v":-54.889883252138276},{"$f":"+Distribution!L1137+Transmission!L1137+Generation!L1137+Retail!L1137+Misc!L1137","v":-1.1310416198980429},{"$f":"+Distribution!M1137+Transmission!M1137+Generation!M1137+Retail!M1137+Misc!M1137","v":-112.89857994185448},{"$f":"+Distribution!N1137+Transmission!N1137+Generation!N1137+Retail!N1137+Misc!N1137","v":-4.387035095504018},{"$f":"+Distribution!O1137+Transmission!O1137+Generation!O1137+Retail!O1137+Misc!O1137","v":-0.13970845395269327},{"$f":"+Distribution!P1137+Transmission!P1137+Generation!P1137+Retail!P1137+Misc!P1137","v":-0.24944527313017606},{"$f":"+Distribution!Q1137+Transmission!Q1137+Generation!Q1137+Retail!Q1137+Misc!Q1137","v":-42.117920671266177},{"$f":"+Distribution!R1137+Transmission!R1137+Generation!R1137+Retail!R1137+Misc!R1137","v":-11.87268570446896},{"$f":"+Distribution!S1137+Transmission!S1137+Generation!S1137+Retail!S1137+Misc!S1137","v":-11.348349671027478},0]
[{"$f":"ROW()","v":1138},null,null,"Total Communication Equipment",null,null,null,{"$f":"+Distribution!H1138+Transmission!H1138+Generation!H1138+Retail!H1138+Misc!H1138","v":144743372.1725865},{"$f":"+Distribution!I1138+Transmission!I1138+Generation!I1138+Retail!I1138+Misc!I1138","v":60000473.638159491},{"$f":"+Distribution!J1138+Transmission!J1138+Generation!J1138+Retail!J1138+Misc!J1138","v":37526178.125120237},{"$f":"+Distribution!K1138+Transmission!K1138+Generation!K1138+Retail!K1138+Misc!K1138","v":12022835.849193003},{"$f":"+Distribution!L1138+Transmission!L1138+Generation!L1138+Retail!L1138+Misc!L1138","v":910155.17773240048},{"$f":"+Distribution!M1138+Transmission!M1138+Generation!M1138+Retail!M1138+Misc!M1138","v":18049724.245566301},{"$f":"+Distribution!N1138+Transmission!N1138+Generation!N1138+Retail!N1138+Misc!N1138","v":1252261.3093183883},{"$f":"+Distribution!O1138+Transmission!O1138+Generation!O1138+Retail!O1138+Misc!O1138","v":46121.599478021933},{"$f":"+Distribution!P1138+Transmission!P1138+Generation!P1138+Retail!P1138+Misc!P1138","v":53643.819342331408},{"$f":"+Distribution!Q1138+Transmission!Q1138+Generation!Q1138+Retail!Q1138+Misc!Q1138","v":11207600.243920082},{"$f":"+Distribution!R1138+Transmission!R1138+Generation!R1138+Retail!R1138+Misc!R1138","v":1879949.5938868818},{"$f":"+Distribution!S1138+Transmission!S1138+Generation!S1138+Retail!S1138+Misc!S1138","v":1794428.5708693813},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","F107G",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":437964.53693878429},{"$f":"+Distribution!J1147+Transmission!J1147+Generation!J1147+Retail!J1147+Misc!J1147","v":213265.46338521226},{"$f":"+Distribution!K1147+Transmission!K1147+Generation!K1147+Retail!K1147+Misc!K1147","v":65064.373995975358},{"$f":"+Distribution!L1147+Transmission!L1147+Generation!L1147+Retail!L1147+Misc!L1147","v":9657.0971967321493},{"$f":"+Distribution!M1147+Transmission!M1147+Generation!M1147+Retail!M1147+Misc!M1147","v":47786.27086355503},{"$f":"+Distribution!N1147+Transmission!N1147+Generation!N1147+Retail!N1147+Misc!N1147","v":8859.9822248175569},{"$f":"+Distribution!O1147+Transmission!O1147+Generation!O1147+Retail!O1147+Misc!O1147","v":356.77027214412431},{"$f":"+Distribution!P1147+Transmission!P1147+Generation!P1147+Retail!P1147+Misc!P1147","v":280.1406625744965},{"$f":"+Distribution!Q1147+Transmission!Q1147+Generation!Q1147+Retail!Q1147+Misc!Q1147","v":74825.291985246091},{"$f":"+Distribution!R1147+Transmission!R1147+Generation!R1147+Retail!R1147+Misc!R1147","v":4921.6535271315279},{"$f":"+Distribution!S1147+Transmission!S1147+Generation!S1147+Retail!S1147+Misc!S1147","v":4671.4920247503451},{"$f":"ROUND(SUM(I1147:S1147)-H1147,0)","v":0}]
[{"$f":"ROW()","v":1148},null,null,null,"System Generation","F105G",null,{"$f":"+Distribution!H1148+Transmission!H1148+Generation!H1148+Retail!H1148+Misc!H1148","v":904990.45581673912},{"$f":"+Distribution!I1148+Transmission!I1148+Generation!I1148+Retail!I1148+Misc!I1148","v":300410.38395693921},{"$f":"+Distribution!J1148+Transmission!J1148+Generation!J1148+Retail!J1148+Misc!J1148","v":245986.62571702746},{"$f":"+Distribution!K1148+Transmission!K1148+Generation!K1148+Retail!K1148+Misc!K1148","v":81875.852258329687},{"$f":"+Distribution!L1148+Transmission!L1148+Generation!L1148+Retail!L1148+Misc!L1148","v":1687.1050015430033},{"$f":"+Distribution!M1148+Transmission!M1148+Generation!M1148+Retail!M1148+Misc!M1148","v":170375.4225740344},{"$f":"+Distribution!N1148+Transmission!N1148+Generation!N1148+Retail!N1148+Misc!N1148","v":6543.8695812420356},{"$f":"+Distribution!O1148+Transmission!O1148+Generation!O1148+Retail!O1148+Misc!O1148","v":208.39448104719304},{"$f":"+Distribution!P1148+Transmission!P1148+Generation!P1148+Retail!P1148+Misc!P1148","v":372.08212368623276},{"$f":"+Distribution!Q1148+Transmission!Q1148+Generation!Q1148+Retail!Q1148+Misc!Q1148","v":62824.703679330618},{"$f":"+Distribution!R1148+Transmission!R1148+Generation!R1148+Retail!R1148+Misc!R1148","v":17778.383408291076},{"$f":"+Distribution!S1148+Transmission!S1148+Generation!S1148+Retail!S1148+Misc!S1148","v":16927.633035268187},0]
[{"$f":"ROW()","v":1149},null,null,null,"System Overheads","F102G",null,{"$f":"+Distribution!H1149+Transmission!H1149+Generation!H1149+Retail!H1149+Misc!H1149","v":1239612.1771082554},{"$f":"+Distribution!I1149+Transmission!I1149+Generation!I1149+Retail!I1149+Misc!I1149","v":490615.90631778463},{"$f":"+Distribution!J1149+Transmission!J1149+Generation!J1149+Retail!J1149+Misc!J1149","v":325373.32800266426},{"$f":"+Distribution!K1149+Transmission!K1149+Generation!K1149+Retail!K1149+Misc!K1149","v":105189.29313372244},{"$f":"+Distribution!L1149+Transmission!L1149+Generation!L1149+Retail!L1149+Misc!L1149","v":6536.393505612552},{"$f":"+Distribution!M1149+Transmission!M1149+Generation!M1149+Retail!M1149+Misc!M1149","v":171831.74389592707},{"$f":"+Distribution!N1149+Transmission!N1149+Generation!N1149+Retail!N1149+Misc!N1149","v":10329.77980919153},{"$f":"+Distribution!O1149+Transmission!O1149+Generation!O1149+Retail!O1149+Misc!O1149","v":368.15882481021174},{"$f":"+Distribution!P1149+Transmission!P1149+Generation!P1149+Retail!P1149+Misc!P1149","v":469.86439900059725},{"$f":"+Distribution!Q1149+Transmission!Q1149+Generation!Q1149+Retail!Q1149+Misc!Q1149","v":93794.508044906179},{"$f":"+Distribution!R1149+Transmission!R1149+Generation!R1149+Retail!R1149+Misc!R1149","v":17968.229266139264},{"$f":"+Distribution!S1149+Transmission!S1149+Generation!S1149+Retail!S1149+Misc!S1149","v":17134.971908496733},0]
[{"$f":"ROW()","v":1150},null,null,null,"Customer - System","F42",null,{"$f":"+Distribution!H1150+Transmission!H1150+Generation!H1150+Retail!H1150+Misc!H1150","v":99703.138872369556},{"$f":"+Distribution!I1150+Transmission!I1150+Generation!I1150+Retail!I1150+Misc!I1150","v":86824.623964686092},{"$f":"+Distribution!J1150+Transmission!J1150+Generation!J1150+Retail!J1150+Misc!J1150","v":1940.2061002289709},{"$f":"+Distribution!K1150+Transmission!K1150+Generation!K1150+Retail!K1150+Misc!K1150","v":34.493140989934076},{"$f":"+Distribution!L1150+Transmission!L1150+Generation!L1150+Retail!L1150+Misc!L1150","v":1027.6448239093156},{"$f":"+Distribution!M1150+Transmission!M1150+Generation!M1150+Retail!M1150+Misc!M1150","v":64.951440909387102},{"$f":"+Distribution!N1150+Transmission!N1150+Generation!N1150+Retail!N1150+Misc!N1150","v":343.17340509406131},{"$f":"+Distribution!O1150+Transmission!O1150+Generation!O1150+Retail!O1150+Misc!O1150","v":261.45414399425846},{"$f":"+Distribution!P1150+Transmission!P1150+Generation!P1150+Retail!P1150+Misc!P1150","v":54.612431347901953},{"$f":"+Distribution!Q1150+Transmission!Q1150+Generation!Q1150+Retail!Q1150+Misc!Q1150","v":9151.1585499185258},{"$f":"+Distribution!R1150+Transmission!R1150+Generation!R1150+Retail!R1150+Misc!R1150","v":0.4104356455569485},{"$f":"+Distribution!S1150+Transmission!S1150+Generation!S1150+Retail!S1150+Misc!S1150","v":0.4104356455569485},0]
[{"$f":"ROW()","v":1151},null,null,null,"System Energy","F30",null,{"$f":"+Distribution!H1151+Transmission!H1151+Generation!H1151+Retail!H1151+Misc!H1151","v":699.98340486879033},{"$f":"+Distribution!I1151+Transmission!I1151+Generation!I1151+Retail!I1151+Misc!I1151","v":195.63238776318209},{"$f":"+Distribution!J1151+Transmission!J1151+Generation!J1151+Retail!J1151+Misc!J1151","v":191.54253054754486},{"$f":"+Distribution!K1151+Transmission!K1151+Generation!K1151+Retail!K1151+Misc!K1151","v":68.195952911039029},{"$f":"+Distribution!L1151+Transmission!L1151+Generation!L1151+Retail!L1151+Misc!L1151","v":2.6949489750263789},{"$f":"+Distribution!M1151+Transmission!M1151+Generation!M1151+Retail!M1151+Misc!M1151","v":152.86584780025026},{"$f":"+Distribution!N1151+Transmission!N1151+Generation!N1151+Retail!N1151+Misc!N1151","v":5.9879950409093468},{"$f":"+Distribution!O1151+Transmission!O1151+Generation!O1151+Retail!O1151+Misc!O1151","v":0.19481556677545347},{"$f":"+Distribution!P1151+Transmission!P1151+Generation!P1151+Retail!P1151+Misc!P1151","v":0.55299459356161562},{"$f":"+Distribution!Q1151+Transmission!Q1151+Generation!Q1151+Retail!Q1151+Misc!Q1151","v":43.860296476651122},{"$f":"+Distribution!R1151+Transmission!R1151+Generation!R1151+Retail!R1151+Misc!R1151","v":16.152474490744947},{"$f":"+Distribution!S1151+Transmission!S1151+Generation!S1151+Retail!S1151+Misc!S1151","v":22.30316070310522},0]
[{"$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":3112658.8282791562},{"$f":"+Distribution!I1153+Transmission!I1153+Generation!I1153+Retail!I1153+Misc!I1153","v":1316011.0835659576},{"$f":"+Distribution!J1153+Transmission!J1153+Generation!J1153+Retail!J1153+Misc!J1153","v":786757.16573568038},{"$f":"+Distribution!K1153+Transmission!K1153+Generation!K1153+Retail!K1153+Misc!K1153","v":252232.20848192848},{"$f":"+Distribution!L1153+Transmission!L1153+Generation!L1153+Retail!L1153+Misc!L1153","v":18910.935476772047},{"$f":"+Distribution!M1153+Transmission!M1153+Generation!M1153+Retail!M1153+Misc!M1153","v":390211.25462222612},{"$f":"+Distribution!N1153+Transmission!N1153+Generation!N1153+Retail!N1153+Misc!N1153","v":26082.793015386091},{"$f":"+Distribution!O1153+Transmission!O1153+Generation!O1153+Retail!O1153+Misc!O1153","v":1194.9725375625628},{"$f":"+Distribution!P1153+Transmission!P1153+Generation!P1153+Retail!P1153+Misc!P1153","v":1177.2526112027901},{"$f":"+Distribution!Q1153+Transmission!Q1153+Generation!Q1153+Retail!Q1153+Misc!Q1153","v":240639.52255587807},{"$f":"+Distribution!R1153+Transmission!R1153+Generation!R1153+Retail!R1153+Misc!R1153","v":40684.829111698171},{"$f":"+Distribution!S1153+Transmission!S1153+Generation!S1153+Retail!S1153+Misc!S1153","v":38756.810564863925},0]
[{"$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":208679328.29941493},{"$f":"+Distribution!I1155+Transmission!I1155+Generation!I1155+Retail!I1155+Misc!I1155","v":58322004.476211734},{"$f":"+Distribution!J1155+Transmission!J1155+Generation!J1155+Retail!J1155+Misc!J1155","v":57102734.632579267},{"$f":"+Distribution!K1155+Transmission!K1155+Generation!K1155+Retail!K1155+Misc!K1155","v":20330604.336086694},{"$f":"+Distribution!L1155+Transmission!L1155+Generation!L1155+Retail!L1155+Misc!L1155","v":803419.24965366558},{"$f":"+Distribution!M1155+Transmission!M1155+Generation!M1155+Retail!M1155+Misc!M1155","v":45572426.741825923},{"$f":"+Distribution!N1155+Transmission!N1155+Generation!N1155+Retail!N1155+Misc!N1155","v":1785143.4395525679},{"$f":"+Distribution!O1155+Transmission!O1155+Generation!O1155+Retail!O1155+Misc!O1155","v":58078.493481701764},{"$f":"+Distribution!P1155+Transmission!P1155+Generation!P1155+Retail!P1155+Misc!P1155","v":164858.96599116805},{"$f":"+Distribution!Q1155+Transmission!Q1155+Generation!Q1155+Retail!Q1155+Misc!Q1155","v":13075648.856955977},{"$f":"+Distribution!R1155+Transmission!R1155+Generation!R1155+Retail!R1155+Misc!R1155","v":4815382.0557130417},{"$f":"+Distribution!S1155+Transmission!S1155+Generation!S1155+Retail!S1155+Misc!S1155","v":6649027.0513631972},{"$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","F107G",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":5395413.3351644604},{"$f":"+Distribution!J1160+Transmission!J1160+Generation!J1160+Retail!J1160+Misc!J1160","v":2627279.6722795684},{"$f":"+Distribution!K1160+Transmission!K1160+Generation!K1160+Retail!K1160+Misc!K1160","v":801547.06944019184},{"$f":"+Distribution!L1160+Transmission!L1160+Generation!L1160+Retail!L1160+Misc!L1160","v":118968.60727221554},{"$f":"+Distribution!M1160+Transmission!M1160+Generation!M1160+Retail!M1160+Misc!M1160","v":588693.05916210054},{"$f":"+Distribution!N1160+Transmission!N1160+Generation!N1160+Retail!N1160+Misc!N1160","v":109148.71459508681},{"$f":"+Distribution!O1160+Transmission!O1160+Generation!O1160+Retail!O1160+Misc!O1160","v":4395.157419299715},{"$f":"+Distribution!P1160+Transmission!P1160+Generation!P1160+Retail!P1160+Misc!P1160","v":3451.1348273559179},{"$f":"+Distribution!Q1160+Transmission!Q1160+Generation!Q1160+Retail!Q1160+Misc!Q1160","v":921794.67544697446},{"$f":"+Distribution!R1160+Transmission!R1160+Generation!R1160+Retail!R1160+Misc!R1160","v":60631.290508017169},{"$f":"+Distribution!S1160+Transmission!S1160+Generation!S1160+Retail!S1160+Misc!S1160","v":57549.477730831371},{"$f":"ROUND(SUM(I1160:S1160)-H1160,0)","v":0}]
[{"$f":"ROW()","v":1161},null,null,null,"System Generation","F105G",null,{"$f":"+Distribution!H1161+Transmission!H1161+Generation!H1161+Retail!H1161+Misc!H1161","v":12960268.43166404},{"$f":"+Distribution!I1161+Transmission!I1161+Generation!I1161+Retail!I1161+Misc!I1161","v":4311864.603219036},{"$f":"+Distribution!J1161+Transmission!J1161+Generation!J1161+Retail!J1161+Misc!J1161","v":3530706.9293802273},{"$f":"+Distribution!K1161+Transmission!K1161+Generation!K1161+Retail!K1161+Misc!K1161","v":1175184.3746575934},{"$f":"+Distribution!L1161+Transmission!L1161+Generation!L1161+Retail!L1161+Misc!L1161","v":24215.435705810389},{"$f":"+Distribution!M1161+Transmission!M1161+Generation!M1161+Retail!M1161+Misc!M1161","v":2417142.0889937864},{"$f":"+Distribution!N1161+Transmission!N1161+Generation!N1161+Retail!N1161+Misc!N1161","v":93925.779940695473},{"$f":"+Distribution!O1161+Transmission!O1161+Generation!O1161+Retail!O1161+Misc!O1161","v":2991.1375715374497},{"$f":"+Distribution!P1161+Transmission!P1161+Generation!P1161+Retail!P1161+Misc!P1161","v":5340.5868248655615},{"$f":"+Distribution!Q1161+Transmission!Q1161+Generation!Q1161+Retail!Q1161+Misc!Q1161","v":901738.52326442895},{"$f":"+Distribution!R1161+Transmission!R1161+Generation!R1161+Retail!R1161+Misc!R1161","v":254192.46495790218},{"$f":"+Distribution!S1161+Transmission!S1161+Generation!S1161+Retail!S1161+Misc!S1161","v":242966.50714815652},{"$f":"ROUND(SUM(I1161:S1161)-H1161,0)","v":0}]
[{"$f":"ROW()","v":1162},null,null,null,"System Overheads","F102G",null,{"$f":"+Distribution!H1162+Transmission!H1162+Generation!H1162+Retail!H1162+Misc!H1162","v":2887162.8955869814},{"$f":"+Distribution!I1162+Transmission!I1162+Generation!I1162+Retail!I1162+Misc!I1162","v":1142686.4521529982},{"$f":"+Distribution!J1162+Transmission!J1162+Generation!J1162+Retail!J1162+Misc!J1162","v":757822.33925321186},{"$f":"+Distribution!K1162+Transmission!K1162+Generation!K1162+Retail!K1162+Misc!K1162","v":244994.86997390469},{"$f":"+Distribution!L1162+Transmission!L1162+Generation!L1162+Retail!L1162+Misc!L1162","v":15223.820117985351},{"$f":"+Distribution!M1162+Transmission!M1162+Generation!M1162+Retail!M1162+Misc!M1162","v":400210.84369922295},{"$f":"+Distribution!N1162+Transmission!N1162+Generation!N1162+Retail!N1162+Misc!N1162","v":24058.941607248224},{"$f":"+Distribution!O1162+Transmission!O1162+Generation!O1162+Retail!O1162+Misc!O1162","v":857.47342459521929},{"$f":"+Distribution!P1162+Transmission!P1162+Generation!P1162+Retail!P1162+Misc!P1162","v":1094.3544148754611},{"$f":"+Distribution!Q1162+Transmission!Q1162+Generation!Q1162+Retail!Q1162+Misc!Q1162","v":218455.43988508172},{"$f":"+Distribution!R1162+Transmission!R1162+Generation!R1162+Retail!R1162+Misc!R1162","v":41849.544393485696},{"$f":"+Distribution!S1162+Transmission!S1162+Generation!S1162+Retail!S1162+Misc!S1162","v":39908.816664372498},{"$f":"ROUND(SUM(I1162:S1162)-H1162,0)","v":0}]
[{"$f":"ROW()","v":1163},null,null,"Remove Capital Lease"]
[{"$f":"ROW()","v":1164},null,null,null,"Situs","F107G",null,{"$f":"+Distribution!H1164+Transmission!H1164+Generation!H1164+Retail!H1164+Misc!H1164","v":-10688872.193846101},{"$f":"+Distribution!I1164+Transmission!I1164+Generation!I1164+Retail!I1164+Misc!I1164","v":-5395413.3351644604},{"$f":"+Distribution!J1164+Transmission!J1164+Generation!J1164+Retail!J1164+Misc!J1164","v":-2627279.6722795684},{"$f":"+Distribution!K1164+Transmission!K1164+Generation!K1164+Retail!K1164+Misc!K1164","v":-801547.06944019184},{"$f":"+Distribution!L1164+Transmission!L1164+Generation!L1164+Retail!L1164+Misc!L1164","v":-118968.60727221554},{"$f":"+Distribution!M1164+Transmission!M1164+Generation!M1164+Retail!M1164+Misc!M1164","v":-588693.05916210054},{"$f":"+Distribution!N1164+Transmission!N1164+Generation!N1164+Retail!N1164+Misc!N1164","v":-109148.71459508681},{"$f":"+Distribution!O1164+Transmission!O1164+Generation!O1164+Retail!O1164+Misc!O1164","v":-4395.157419299715},{"$f":"+Distribution!P1164+Transmission!P1164+Generation!P1164+Retail!P1164+Misc!P1164","v":-3451.1348273559179},{"$f":"+Distribution!Q1164+Transmission!Q1164+Generation!Q1164+Retail!Q1164+Misc!Q1164","v":-921794.67544697446},{"$f":"+Distribution!R1164+Transmission!R1164+Generation!R1164+Retail!R1164+Misc!R1164","v":-60631.290508017169},{"$f":"+Distribution!S1164+Transmission!S1164+Generation!S1164+Retail!S1164+Misc!S1164","v":-57549.477730831371},{"$f":"ROUND(SUM(I1164:S1164)-H1164,0)","v":0}]
[{"$f":"ROW()","v":1165},null,null,null,"System Generation","F105G",null,{"$f":"+Distribution!H1165+Transmission!H1165+Generation!H1165+Retail!H1165+Misc!H1165","v":-12960268.43166404},{"$f":"+Distribution!I1165+Transmission!I1165+Generation!I1165+Retail!I1165+Misc!I1165","v":-4311864.603219036},{"$f":"+Distribution!J1165+Transmission!J1165+Generation!J1165+Retail!J1165+Misc!J1165","v":-3530706.9293802273},{"$f":"+Distribution!K1165+Transmission!K1165+Generation!K1165+Retail!K1165+Misc!K1165","v":-1175184.3746575934},{"$f":"+Distribution!L1165+Transmission!L1165+Generation!L1165+Retail!L1165+Misc!L1165","v":-24215.435705810389},{"$f":"+Distribution!M1165+Transmission!M1165+Generation!M1165+Retail!M1165+Misc!M1165","v":-2417142.0889937864},{"$f":"+Distribution!N1165+Transmission!N1165+Generation!N1165+Retail!N1165+Misc!N1165","v":-93925.779940695473},{"$f":"+Distribution!O1165+Transmission!O1165+Generation!O1165+Retail!O1165+Misc!O1165","v":-2991.1375715374497},{"$f":"+Distribution!P1165+Transmission!P1165+Generation!P1165+Retail!P1165+Misc!P1165","v":-5340.5868248655615},{"$f":"+Distribution!Q1165+Transmission!Q1165+Generation!Q1165+Retail!Q1165+Misc!Q1165","v":-901738.52326442895},{"$f":"+Distribution!R1165+Transmission!R1165+Generation!R1165+Retail!R1165+Misc!R1165","v":-254192.46495790218},{"$f":"+Distribution!S1165+Transmission!S1165+Generation!S1165+Retail!S1165+Misc!S1165","v":-242966.50714815652},{"$f":"ROUND(SUM(I1165:S1165)-H1165,0)","v":0}]
[{"$f":"ROW()","v":1166},null,null,null,"System Overheads","F102G",null,{"$f":"+Distribution!H1166+Transmission!H1166+Generation!H1166+Retail!H1166+Misc!H1166","v":-2887162.8955869814},{"$f":"+Distribution!I1166+Transmission!I1166+Generation!I1166+Retail!I1166+Misc!I1166","v":-1142686.4521529982},{"$f":"+Distribution!J1166+Transmission!J1166+Generation!J1166+Retail!J1166+Misc!J1166","v":-757822.33925321186},{"$f":"+Distribution!K1166+Transmission!K1166+Generation!K1166+Retail!K1166+Misc!K1166","v":-244994.86997390469},{"$f":"+Distribution!L1166+Transmission!L1166+Generation!L1166+Retail!L1166+Misc!L1166","v":-15223.820117985351},{"$f":"+Distribution!M1166+Transmission!M1166+Generation!M1166+Retail!M1166+Misc!M1166","v":-400210.84369922295},{"$f":"+Distribution!N1166+Transmission!N1166+Generation!N1166+Retail!N1166+Misc!N1166","v":-24058.941607248224},{"$f":"+Distribution!O1166+Transmission!O1166+Generation!O1166+Retail!O1166+Misc!O1166","v":-857.47342459521929},{"$f":"+Distribution!P1166+Transmission!P1166+Generation!P1166+Retail!P1166+Misc!P1166","v":-1094.3544148754611},{"$f":"+Distribution!Q1166+Transmission!Q1166+Generation!Q1166+Retail!Q1166+Misc!Q1166","v":-218455.43988508172},{"$f":"+Distribution!R1166+Transmission!R1166+Generation!R1166+Retail!R1166+Misc!R1166","v":-41849.544393485696},{"$f":"+Distribution!S1166+Transmission!S1166+Generation!S1166+Retail!S1166+Misc!S1166","v":-39908.816664372498},{"$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}]
[{"$f":"ROW()","v":1171},null,"G00","Unclassified Gen Plant - Acct 300",null,"F102G",null,{"$f":"+Distribution!H1171+Transmission!H1171+Generation!H1171+Retail!H1171+Misc!H1171","v":2480200.9424129231},{"$f":"+Distribution!I1171+Transmission!I1171+Generation!I1171+Retail!I1171+Misc!I1171","v":981618.32844424713},{"$f":"+Distribution!J1171+Transmission!J1171+Generation!J1171+Retail!J1171+Misc!J1171","v":651002.99081505579},{"$f":"+Distribution!K1171+Transmission!K1171+Generation!K1171+Retail!K1171+Misc!K1171","v":210461.45623594016},{"$f":"+Distribution!L1171+Transmission!L1171+Generation!L1171+Retail!L1171+Misc!L1171","v":13077.936496574286},{"$f":"+Distribution!M1171+Transmission!M1171+Generation!M1171+Retail!M1171+Misc!M1171","v":343798.85985091946},{"$f":"+Distribution!N1171+Transmission!N1171+Generation!N1171+Retail!N1171+Misc!N1171","v":20667.697599938489},{"$f":"+Distribution!O1171+Transmission!O1171+Generation!O1171+Retail!O1171+Misc!O1171","v":736.60769159431993},{"$f":"+Distribution!P1171+Transmission!P1171+Generation!P1171+Retail!P1171+Misc!P1171","v":940.09896540875309},{"$f":"+Distribution!Q1171+Transmission!Q1171+Generation!Q1171+Retail!Q1171+Misc!Q1171","v":187662.9090469295},{"$f":"+Distribution!R1171+Transmission!R1171+Generation!R1171+Retail!R1171+Misc!R1171","v":35950.61421817432},{"$f":"+Distribution!S1171+Transmission!S1171+Generation!S1171+Retail!S1171+Misc!S1171","v":34283.443048140682},{"$f":"ROUND(SUM(I1171:S1171)-H1171,0)","v":0}]
[{"$f":"ROW()","v":1172},null,"GV0","Unclassified Gen Veh - Acct 300",null,"F102G",null,{"$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,{"$f":"+Distribution!H1174+Transmission!H1174+Generation!H1174+Retail!H1174+Misc!H1174","v":639482986.11603582},{"$f":"+Distribution!I1174+Transmission!I1174+Generation!I1174+Retail!I1174+Misc!I1174","v":249367658.1370123},{"$f":"+Distribution!J1174+Transmission!J1174+Generation!J1174+Retail!J1174+Misc!J1174","v":165267228.90300608},{"$f":"+Distribution!K1174+Transmission!K1174+Generation!K1174+Retail!K1174+Misc!K1174","v":54593210.983866781},{"$f":"+Distribution!L1174+Transmission!L1174+Generation!L1174+Retail!L1174+Misc!L1174","v":3977811.3953472343},{"$f":"+Distribution!M1174+Transmission!M1174+Generation!M1174+Retail!M1174+Misc!M1174","v":91892326.087696984},{"$f":"+Distribution!N1174+Transmission!N1174+Generation!N1174+Retail!N1174+Misc!N1174","v":5598493.0901804473},{"$f":"+Distribution!O1174+Transmission!O1174+Generation!O1174+Retail!O1174+Misc!O1174","v":226081.54227660925},{"$f":"+Distribution!P1174+Transmission!P1174+Generation!P1174+Retail!P1174+Misc!P1174","v":321909.03401112818},{"$f":"+Distribution!Q1174+Transmission!Q1174+Generation!Q1174+Retail!Q1174+Misc!Q1174","v":47356270.183696263},{"$f":"+Distribution!R1174+Transmission!R1174+Generation!R1174+Retail!R1174+Misc!R1174","v":9636495.4145008437},{"$f":"+Distribution!S1174+Transmission!S1174+Generation!S1174+Retail!S1174+Misc!S1174","v":11245501.344441222},{"$f":"ROUND(SUM(I1174:S1174)-H1174,0)","v":0}]
[{"$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","F107G",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","F105G",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","F102G",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","F107G",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","F105G",null,{"$f":"+Distribution!H1188+Transmission!H1188+Generation!H1188+Retail!H1188+Misc!H1188","v":47905209.011663213},{"$f":"+Distribution!I1188+Transmission!I1188+Generation!I1188+Retail!I1188+Misc!I1188","v":15927596.644892739},{"$f":"+Distribution!J1188+Transmission!J1188+Generation!J1188+Retail!J1188+Misc!J1188","v":13042078.315843482},{"$f":"+Distribution!K1188+Transmission!K1188+Generation!K1188+Retail!K1188+Misc!K1188","v":4341013.5580214597},{"$f":"+Distribution!L1188+Transmission!L1188+Generation!L1188+Retail!L1188+Misc!L1188","v":89449.397881032841},{"$f":"+Distribution!M1188+Transmission!M1188+Generation!M1188+Retail!M1188+Misc!M1188","v":8958902.6350907907},{"$f":"+Distribution!N1188+Transmission!N1188+Generation!N1188+Retail!N1188+Misc!N1188","v":346952.43824110396},{"$f":"+Distribution!O1188+Transmission!O1188+Generation!O1188+Retail!O1188+Misc!O1188","v":11048.963066527062},{"$f":"+Distribution!P1188+Transmission!P1188+Generation!P1188+Retail!P1188+Misc!P1188","v":19727.593656346085},{"$f":"+Distribution!Q1188+Transmission!Q1188+Generation!Q1188+Retail!Q1188+Misc!Q1188","v":3330931.9283807427},{"$f":"+Distribution!R1188+Transmission!R1188+Generation!R1188+Retail!R1188+Misc!R1188","v":940013.55656345375},{"$f":"+Distribution!S1188+Transmission!S1188+Generation!S1188+Retail!S1188+Misc!S1188","v":897493.98002553685},{"$f":"ROUND(SUM(I1188:S1188)-H1188,0)","v":0}]
[{"$f":"ROW()","v":1189},null,null,"Total Franchise & Consent",null,null,null,{"$f":"+Distribution!H1189+Transmission!H1189+Generation!H1189+Retail!H1189+Misc!H1189","v":47905209.011663213},{"$f":"+Distribution!I1189+Transmission!I1189+Generation!I1189+Retail!I1189+Misc!I1189","v":15927596.644892739},{"$f":"+Distribution!J1189+Transmission!J1189+Generation!J1189+Retail!J1189+Misc!J1189","v":13042078.315843482},{"$f":"+Distribution!K1189+Transmission!K1189+Generation!K1189+Retail!K1189+Misc!K1189","v":4341013.5580214597},{"$f":"+Distribution!L1189+Transmission!L1189+Generation!L1189+Retail!L1189+Misc!L1189","v":89449.397881032841},{"$f":"+Distribution!M1189+Transmission!M1189+Generation!M1189+Retail!M1189+Misc!M1189","v":8958902.6350907907},{"$f":"+Distribution!N1189+Transmission!N1189+Generation!N1189+Retail!N1189+Misc!N1189","v":346952.43824110396},{"$f":"+Distribution!O1189+Transmission!O1189+Generation!O1189+Retail!O1189+Misc!O1189","v":11048.963066527062},{"$f":"+Distribution!P1189+Transmission!P1189+Generation!P1189+Retail!P1189+Misc!P1189","v":19727.593656346085},{"$f":"+Distribution!Q1189+Transmission!Q1189+Generation!Q1189+Retail!Q1189+Misc!Q1189","v":3330931.9283807427},{"$f":"+Distribution!R1189+Transmission!R1189+Generation!R1189+Retail!R1189+Misc!R1189","v":940013.55656345375},{"$f":"+Distribution!S1189+Transmission!S1189+Generation!S1189+Retail!S1189+Misc!S1189","v":897493.98002553685},{"$f":"ROUND(SUM(I1189:S1189)-H1189,0)","v":0}]
[{"$f":"ROW()","v":1190}]
[{"$f":"ROW()","v":1191},null,"303","Miscellaneous Intangible Plant"]
[{"$f":"ROW()","v":1192},null,null,null,"Situs","F107G",null,{"$f":"+Distribution!H1192+Transmission!H1192+Generation!H1192+Retail!H1192+Misc!H1192","v":3018316.3410000051},{"$f":"+Distribution!I1192+Transmission!I1192+Generation!I1192+Retail!I1192+Misc!I1192","v":1370920.8536641179},{"$f":"+Distribution!J1192+Transmission!J1192+Generation!J1192+Retail!J1192+Misc!J1192","v":764325.78148982686},{"$f":"+Distribution!K1192+Transmission!K1192+Generation!K1192+Retail!K1192+Misc!K1192","v":239812.49572260675},{"$f":"+Distribution!L1192+Transmission!L1192+Generation!L1192+Retail!L1192+Misc!L1192","v":25437.515863876924},{"$f":"+Distribution!M1192+Transmission!M1192+Generation!M1192+Retail!M1192+Misc!M1192","v":284739.77440184919},{"$f":"+Distribution!N1192+Transmission!N1192+Generation!N1192+Retail!N1192+Misc!N1192","v":28186.426892558717},{"$f":"+Distribution!O1192+Transmission!O1192+Generation!O1192+Retail!O1192+Misc!O1192","v":1081.5149799292981},{"$f":"+Distribution!P1192+Transmission!P1192+Generation!P1192+Retail!P1192+Misc!P1192","v":1051.5156800429927},{"$f":"+Distribution!Q1192+Transmission!Q1192+Generation!Q1192+Retail!Q1192+Misc!Q1192","v":245379.68536750408},{"$f":"+Distribution!R1192+Transmission!R1192+Generation!R1192+Retail!R1192+Misc!R1192","v":29439.706177806504},{"$f":"+Distribution!S1192+Transmission!S1192+Generation!S1192+Retail!S1192+Misc!S1192","v":27941.070759886494},{"$f":"ROUND(SUM(I1192:S1192)-H1192,0)","v":0}]
[{"$f":"ROW()","v":1193},null,null,null,"System Generation","F105G",null,{"$f":"+Distribution!H1193+Transmission!H1193+Generation!H1193+Retail!H1193+Misc!H1193","v":61297771.171051696},{"$f":"+Distribution!I1193+Transmission!I1193+Generation!I1193+Retail!I1193+Misc!I1193","v":20380316.835844658},{"$f":"+Distribution!J1193+Transmission!J1193+Generation!J1193+Retail!J1193+Misc!J1193","v":16688122.772120807},{"$f":"+Distribution!K1193+Transmission!K1193+Generation!K1193+Retail!K1193+Misc!K1193","v":5554587.6552281603},{"$f":"+Distribution!L1193+Transmission!L1193+Generation!L1193+Retail!L1193+Misc!L1193","v":114455.87870129404},{"$f":"+Distribution!M1193+Transmission!M1193+Generation!M1193+Retail!M1193+Misc!M1193","v":11463626.280220147},{"$f":"+Distribution!N1193+Transmission!N1193+Generation!N1193+Retail!N1193+Misc!N1193","v":443946.48960361991},{"$f":"+Distribution!O1193+Transmission!O1193+Generation!O1193+Retail!O1193+Misc!O1193","v":14137.812064419199},{"$f":"+Distribution!P1193+Transmission!P1193+Generation!P1193+Retail!P1193+Misc!P1193","v":25242.641315509027},{"$f":"+Distribution!Q1193+Transmission!Q1193+Generation!Q1193+Retail!Q1193+Misc!Q1193","v":4262127.5244811252},{"$f":"+Distribution!R1193+Transmission!R1193+Generation!R1193+Retail!R1193+Misc!R1193","v":1202809.8126643237},{"$f":"+Distribution!S1193+Transmission!S1193+Generation!S1193+Retail!S1193+Misc!S1193","v":1148397.4688076274},0]
[{"$f":"ROW()","v":1194},null,null,null,"System Overheads","F102G",null,{"$f":"+Distribution!H1194+Transmission!H1194+Generation!H1194+Retail!H1194+Misc!H1194","v":156270333.40361285},{"$f":"+Distribution!I1194+Transmission!I1194+Generation!I1194+Retail!I1194+Misc!I1194","v":61848949.751564443},{"$f":"+Distribution!J1194+Transmission!J1194+Generation!J1194+Retail!J1194+Misc!J1194","v":41017827.500075459},{"$f":"+Distribution!K1194+Transmission!K1194+Generation!K1194+Retail!K1194+Misc!K1194","v":13260571.501357267},{"$f":"+Distribution!L1194+Transmission!L1194+Generation!L1194+Retail!L1194+Misc!L1194","v":824003.19329073548},{"$f":"+Distribution!M1194+Transmission!M1194+Generation!M1194+Retail!M1194+Misc!M1194","v":21661778.097873371},{"$f":"+Distribution!N1194+Transmission!N1194+Generation!N1194+Retail!N1194+Misc!N1194","v":1302212.2278065498},{"$f":"+Distribution!O1194+Transmission!O1194+Generation!O1194+Retail!O1194+Misc!O1194","v":46411.533672397745},{"$f":"+Distribution!P1194+Transmission!P1194+Generation!P1194+Retail!P1194+Misc!P1194","v":59232.934011343787},{"$f":"+Distribution!Q1194+Transmission!Q1194+Generation!Q1194+Retail!Q1194+Misc!Q1194","v":11824100.564902171},{"$f":"+Distribution!R1194+Transmission!R1194+Generation!R1194+Retail!R1194+Misc!R1194","v":2265144.8815567116},{"$f":"+Distribution!S1194+Transmission!S1194+Generation!S1194+Retail!S1194+Misc!S1194","v":2160101.2175023849},0]
[{"$f":"ROW()","v":1195},null,null,null,"Customer - System","F42",null,{"$f":"+Distribution!H1195+Transmission!H1195+Generation!H1195+Retail!H1195+Misc!H1195","v":56809364.836600482},{"$f":"+Distribution!I1195+Transmission!I1195+Generation!I1195+Retail!I1195+Misc!I1195","v":49471378.688734688},{"$f":"+Distribution!J1195+Transmission!J1195+Generation!J1195+Retail!J1195+Misc!J1195","v":1105500.5634998209},{"$f":"+Distribution!K1195+Transmission!K1195+Generation!K1195+Retail!K1195+Misc!K1195","v":19653.678440012518},{"$f":"+Distribution!L1195+Transmission!L1195+Generation!L1195+Retail!L1195+Misc!L1195","v":585536.72817302844},{"$f":"+Distribution!M1195+Transmission!M1195+Generation!M1195+Retail!M1195+Misc!M1195","v":37008.364480958458},{"$f":"+Distribution!N1195+Transmission!N1195+Generation!N1195+Retail!N1195+Misc!N1195","v":195535.099423131},{"$f":"+Distribution!O1195+Transmission!O1195+Generation!O1195+Retail!O1195+Misc!O1195","v":148972.68052136607},{"$f":"+Distribution!P1195+Transmission!P1195+Generation!P1195+Retail!P1195+Misc!P1195","v":31117.35068871082},{"$f":"+Distribution!Q1195+Transmission!Q1195+Generation!Q1195+Retail!Q1195+Misc!Q1195","v":5214193.9623925705},{"$f":"+Distribution!R1195+Transmission!R1195+Generation!R1195+Retail!R1195+Misc!R1195","v":233.8601231024231},{"$f":"+Distribution!S1195+Transmission!S1195+Generation!S1195+Retail!S1195+Misc!S1195","v":233.8601231024231},0]
[{"$f":"ROW()","v":1196},null,null,null,"Energy","F30",null,{"$f":"+Distribution!H1196+Transmission!H1196+Generation!H1196+Retail!H1196+Misc!H1196","v":1995525.8550307616},{"$f":"+Distribution!I1196+Transmission!I1196+Generation!I1196+Retail!I1196+Misc!I1196","v":557712.49024969479},{"$f":"+Distribution!J1196+Transmission!J1196+Generation!J1196+Retail!J1196+Misc!J1196","v":546053.04838232941},{"$f":"+Distribution!K1196+Transmission!K1196+Generation!K1196+Retail!K1196+Misc!K1196","v":194414.30510477282},{"$f":"+Distribution!L1196+Transmission!L1196+Generation!L1196+Retail!L1196+Misc!L1196","v":7682.8112213058084},{"$f":"+Distribution!M1196+Transmission!M1196+Generation!M1196+Retail!M1196+Misc!M1196","v":435792.83382264886},{"$f":"+Distribution!N1196+Transmission!N1196+Generation!N1196+Retail!N1196+Misc!N1196","v":17070.688877503351},{"$f":"+Distribution!O1196+Transmission!O1196+Generation!O1196+Retail!O1196+Misc!O1196","v":555.38388161610908},{"$f":"+Distribution!P1196+Transmission!P1196+Generation!P1196+Retail!P1196+Misc!P1196","v":1576.487387370679},{"$f":"+Distribution!Q1196+Transmission!Q1196+Generation!Q1196+Retail!Q1196+Misc!Q1196","v":125037.75806639029},{"$f":"+Distribution!R1196+Transmission!R1196+Generation!R1196+Retail!R1196+Misc!R1196","v":46047.778054178714},{"$f":"+Distribution!S1196+Transmission!S1196+Generation!S1196+Retail!S1196+Misc!S1196","v":63582.269982950711},0]
[{"$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":279391311.60729575},{"$f":"+Distribution!I1198+Transmission!I1198+Generation!I1198+Retail!I1198+Misc!I1198","v":133629278.62005758},{"$f":"+Distribution!J1198+Transmission!J1198+Generation!J1198+Retail!J1198+Misc!J1198","v":60121829.665568247},{"$f":"+Distribution!K1198+Transmission!K1198+Generation!K1198+Retail!K1198+Misc!K1198","v":19269039.635852817},{"$f":"+Distribution!L1198+Transmission!L1198+Generation!L1198+Retail!L1198+Misc!L1198","v":1557116.1272502407},{"$f":"+Distribution!M1198+Transmission!M1198+Generation!M1198+Retail!M1198+Misc!M1198","v":33882945.350798979},{"$f":"+Distribution!N1198+Transmission!N1198+Generation!N1198+Retail!N1198+Misc!N1198","v":1986950.9326033629},{"$f":"+Distribution!O1198+Transmission!O1198+Generation!O1198+Retail!O1198+Misc!O1198","v":211158.92511972843},{"$f":"+Distribution!P1198+Transmission!P1198+Generation!P1198+Retail!P1198+Misc!P1198","v":118220.92908297731},{"$f":"+Distribution!Q1198+Transmission!Q1198+Generation!Q1198+Retail!Q1198+Misc!Q1198","v":21670839.495209761},{"$f":"+Distribution!R1198+Transmission!R1198+Generation!R1198+Retail!R1198+Misc!R1198","v":3543676.0385761233},{"$f":"+Distribution!S1198+Transmission!S1198+Generation!S1198+Retail!S1198+Misc!S1198","v":3400255.8871759521},0]
[{"$f":"ROW()","v":1199}]
[{"$f":"ROW()","v":1200},null,"I00","Unclass Intangible Plant - Acct 300",null,"F102G",null,{"$f":"+Distribution!H1200+Transmission!H1200+Generation!H1200+Retail!H1200+Misc!H1200","v":-82335.055331686744},{"$f":"+Distribution!I1200+Transmission!I1200+Generation!I1200+Retail!I1200+Misc!I1200","v":-32586.714247606771},{"$f":"+Distribution!J1200+Transmission!J1200+Generation!J1200+Retail!J1200+Misc!J1200","v":-21611.30025928656},{"$f":"+Distribution!K1200+Transmission!K1200+Generation!K1200+Retail!K1200+Misc!K1200","v":-6986.6740827520189},{"$f":"+Distribution!L1200+Transmission!L1200+Generation!L1200+Retail!L1200+Misc!L1200","v":-434.14733324879921},{"$f":"+Distribution!M1200+Transmission!M1200+Generation!M1200+Retail!M1200+Misc!M1200","v":-11413.066443421889},{"$f":"+Distribution!N1200+Transmission!N1200+Generation!N1200+Retail!N1200+Misc!N1200","v":-686.10409599070158},{"$f":"+Distribution!O1200+Transmission!O1200+Generation!O1200+Retail!O1200+Misc!O1200","v":-24.453113458686495},{"$f":"+Distribution!P1200+Transmission!P1200+Generation!P1200+Retail!P1200+Misc!P1200","v":-31.208398888393166},{"$f":"+Distribution!Q1200+Transmission!Q1200+Generation!Q1200+Retail!Q1200+Misc!Q1200","v":-6229.8323236068645},{"$f":"+Distribution!R1200+Transmission!R1200+Generation!R1200+Retail!R1200+Misc!R1200","v":-1193.449998443192},{"$f":"+Distribution!S1200+Transmission!S1200+Generation!S1200+Retail!S1200+Misc!S1200","v":-1138.1050349828649},{"$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,{"$f":"+Distribution!H1202+Transmission!H1202+Generation!H1202+Retail!H1202+Misc!H1202","v":327214185.5636273},{"$f":"+Distribution!I1202+Transmission!I1202+Generation!I1202+Retail!I1202+Misc!I1202","v":149524288.55070272},{"$f":"+Distribution!J1202+Transmission!J1202+Generation!J1202+Retail!J1202+Misc!J1202","v":73142296.681152448},{"$f":"+Distribution!K1202+Transmission!K1202+Generation!K1202+Retail!K1202+Misc!K1202","v":23603066.519791529},{"$f":"+Distribution!L1202+Transmission!L1202+Generation!L1202+Retail!L1202+Misc!L1202","v":1646131.3777980248},{"$f":"+Distribution!M1202+Transmission!M1202+Generation!M1202+Retail!M1202+Misc!M1202","v":42830434.919446349},{"$f":"+Distribution!N1202+Transmission!N1202+Generation!N1202+Retail!N1202+Misc!N1202","v":2333217.2667484758},{"$f":"+Distribution!O1202+Transmission!O1202+Generation!O1202+Retail!O1202+Misc!O1202","v":222183.4350727968},{"$f":"+Distribution!P1202+Transmission!P1202+Generation!P1202+Retail!P1202+Misc!P1202","v":137917.314340435},{"$f":"+Distribution!Q1202+Transmission!Q1202+Generation!Q1202+Retail!Q1202+Misc!Q1202","v":24995541.5912669},{"$f":"+Distribution!R1202+Transmission!R1202+Generation!R1202+Retail!R1202+Misc!R1202","v":4482496.145141134},{"$f":"+Distribution!S1202+Transmission!S1202+Generation!S1202+Retail!S1202+Misc!S1202","v":4296611.7621665066},{"$f":"ROUND(SUM(I1202:S1202)-H1202,0)","v":0}]
[{"$f":"ROW()","v":1203}]
[{"$f":"ROW()","v":1204}]
[{"$f":"ROW()","v":1205},null,"TOTAL ELECTRIC PLANT IN SERVICE",null,null,null,null,{"$f":"+Distribution!H1205+Transmission!H1205+Generation!H1205+Retail!H1205+Misc!H1205","v":10912081613.726337},{"$f":"+Distribution!I1205+Transmission!I1205+Generation!I1205+Retail!I1205+Misc!I1205","v":4335093842.5871353},{"$f":"+Distribution!J1205+Transmission!J1205+Generation!J1205+Retail!J1205+Misc!J1205","v":2848873422.2227354},{"$f":"+Distribution!K1205+Transmission!K1205+Generation!K1205+Retail!K1205+Misc!K1205","v":922127935.09873366},{"$f":"+Distribution!L1205+Transmission!L1205+Generation!L1205+Retail!L1205+Misc!L1205","v":58065301.028806314},{"$f":"+Distribution!M1205+Transmission!M1205+Generation!M1205+Retail!M1205+Misc!M1205","v":1513325507.8588789},{"$f":"+Distribution!N1205+Transmission!N1205+Generation!N1205+Retail!N1205+Misc!N1205","v":90807333.314874083},{"$f":"+Distribution!O1205+Transmission!O1205+Generation!O1205+Retail!O1205+Misc!O1205","v":3401996.0846148273},{"$f":"+Distribution!P1205+Transmission!P1205+Generation!P1205+Retail!P1205+Misc!P1205","v":4229539.3037318476},{"$f":"+Distribution!Q1205+Transmission!Q1205+Generation!Q1205+Retail!Q1205+Misc!Q1205","v":824863329.72027934},{"$f":"+Distribution!R1205+Transmission!R1205+Generation!R1205+Retail!R1205+Misc!R1205","v":158277746.2852203},{"$f":"+Distribution!S1205+Transmission!S1205+Generation!S1205+Retail!S1205+Misc!S1205","v":153015660.22132596},{"$f":"ROUND(SUM(I1205:S1205)-H1205,0)","v":0}]
[{"$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,{"$f":"+Distribution!H1216+Transmission!H1216+Generation!H1216+Retail!H1216+Misc!H1216","v":427398.27394419973},{"$f":"+Distribution!I1216+Transmission!I1216+Generation!I1216+Retail!I1216+Misc!I1216","v":142194.85488390378},{"$f":"+Distribution!J1216+Transmission!J1216+Generation!J1216+Retail!J1216+Misc!J1216","v":116434.16611134063},{"$f":"+Distribution!K1216+Transmission!K1216+Generation!K1216+Retail!K1216+Misc!K1216","v":38754.735362403269},{"$f":"+Distribution!L1216+Transmission!L1216+Generation!L1216+Retail!L1216+Misc!L1216","v":798.56644004257373},{"$f":"+Distribution!M1216+Transmission!M1216+Generation!M1216+Retail!M1216+Misc!M1216","v":79711.493798217445},{"$f":"+Distribution!N1216+Transmission!N1216+Generation!N1216+Retail!N1216+Misc!N1216","v":3097.4448127508194},{"$f":"+Distribution!O1216+Transmission!O1216+Generation!O1216+Retail!O1216+Misc!O1216","v":98.640475075454091},{"$f":"+Distribution!P1216+Transmission!P1216+Generation!P1216+Retail!P1216+Misc!P1216","v":176.11962304885725},{"$f":"+Distribution!Q1216+Transmission!Q1216+Generation!Q1216+Retail!Q1216+Misc!Q1216","v":29737.153240638905},{"$f":"+Distribution!R1216+Transmission!R1216+Generation!R1216+Retail!R1216+Misc!R1216","v":8382.6520527306548},{"$f":"+Distribution!S1216+Transmission!S1216+Generation!S1216+Retail!S1216+Misc!S1216","v":8012.4471440473171},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},{"$f":"+Distribution!I1217+Transmission!I1217+Generation!I1217+Retail!I1217+Misc!I1217","v":1994930.8268346228},{"$f":"+Distribution!J1217+Transmission!J1217+Generation!J1217+Retail!J1217+Misc!J1217","v":1289954.1944979895},{"$f":"+Distribution!K1217+Transmission!K1217+Generation!K1217+Retail!K1217+Misc!K1217","v":409183.74965275545},{"$f":"+Distribution!L1217+Transmission!L1217+Generation!L1217+Retail!L1217+Misc!L1217","v":2894.6682674605108},{"$f":"+Distribution!M1217+Transmission!M1217+Generation!M1217+Retail!M1217+Misc!M1217","v":0},{"$f":"+Distribution!N1217+Transmission!N1217+Generation!N1217+Retail!N1217+Misc!N1217","v":55913.754807864061},{"$f":"+Distribution!O1217+Transmission!O1217+Generation!O1217+Retail!O1217+Misc!O1217","v":873.26997142836478},{"$f":"+Distribution!P1217+Transmission!P1217+Generation!P1217+Retail!P1217+Misc!P1217","v":666.15933077251441},{"$f":"+Distribution!Q1217+Transmission!Q1217+Generation!Q1217+Retail!Q1217+Misc!Q1217","v":385699.40894479788},{"$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":14084155.546289619},{"$f":"+Distribution!I1219+Transmission!I1219+Generation!I1219+Retail!I1219+Misc!I1219","v":3936260.4312957646},{"$f":"+Distribution!J1219+Transmission!J1219+Generation!J1219+Retail!J1219+Misc!J1219","v":3853969.6444192571},{"$f":"+Distribution!K1219+Transmission!K1219+Generation!K1219+Retail!K1219+Misc!K1219","v":1372150.2563429421},{"$f":"+Distribution!L1219+Transmission!L1219+Generation!L1219+Retail!L1219+Misc!L1219","v":54224.257731795864},{"$f":"+Distribution!M1219+Transmission!M1219+Generation!M1219+Retail!M1219+Misc!M1219","v":3075767.7441477776},{"$f":"+Distribution!N1219+Transmission!N1219+Generation!N1219+Retail!N1219+Misc!N1219","v":120482.6471313082},{"$f":"+Distribution!O1219+Transmission!O1219+Generation!O1219+Retail!O1219+Misc!O1219","v":3919.8254218875054},{"$f":"+Distribution!P1219+Transmission!P1219+Generation!P1219+Retail!P1219+Misc!P1219","v":11126.637885706627},{"$f":"+Distribution!Q1219+Transmission!Q1219+Generation!Q1219+Retail!Q1219+Misc!Q1219","v":882499.83297721948},{"$f":"+Distribution!R1219+Transmission!R1219+Generation!R1219+Retail!R1219+Misc!R1219","v":324999.08083930943},{"$f":"+Distribution!S1219+Transmission!S1219+Generation!S1219+Retail!S1219+Misc!S1219","v":448755.18809665076},0]
[{"$f":"ROW()","v":1220},null,null,"Total Plant Held For Future Use",null,null,null,{"$f":"+Distribution!H1220+Transmission!H1220+Generation!H1220+Retail!H1220+Misc!H1220","v":18651669.85254151},{"$f":"+Distribution!I1220+Transmission!I1220+Generation!I1220+Retail!I1220+Misc!I1220","v":6073386.113014291},{"$f":"+Distribution!J1220+Transmission!J1220+Generation!J1220+Retail!J1220+Misc!J1220","v":5260358.0050285868},{"$f":"+Distribution!K1220+Transmission!K1220+Generation!K1220+Retail!K1220+Misc!K1220","v":1820088.7413581009},{"$f":"+Distribution!L1220+Transmission!L1220+Generation!L1220+Retail!L1220+Misc!L1220","v":57917.492439298949},{"$f":"+Distribution!M1220+Transmission!M1220+Generation!M1220+Retail!M1220+Misc!M1220","v":3155479.2379459948},{"$f":"+Distribution!N1220+Transmission!N1220+Generation!N1220+Retail!N1220+Misc!N1220","v":179493.84675192309},{"$f":"+Distribution!O1220+Transmission!O1220+Generation!O1220+Retail!O1220+Misc!O1220","v":4891.7358683913244},{"$f":"+Distribution!P1220+Transmission!P1220+Generation!P1220+Retail!P1220+Misc!P1220","v":11968.916839527998},{"$f":"+Distribution!Q1220+Transmission!Q1220+Generation!Q1220+Retail!Q1220+Misc!Q1220","v":1297936.3951626562},{"$f":"+Distribution!R1220+Transmission!R1220+Generation!R1220+Retail!R1220+Misc!R1220","v":333381.73289204011},{"$f":"+Distribution!S1220+Transmission!S1220+Generation!S1220+Retail!S1220+Misc!S1220","v":456767.63524069806},0]
[{"$f":"ROW()","v":1221}]
[{"$f":"ROW()","v":1222},null,"114","Electric Plant Acquisition Adjust",null,"F10",null,{"$f":"+Distribution!H1222+Transmission!H1222+Generation!H1222+Retail!H1222+Misc!H1222","v":15449003.601925246},{"$f":"+Distribution!I1222+Transmission!I1222+Generation!I1222+Retail!I1222+Misc!I1222","v":5139863.5867291158},{"$f":"+Distribution!J1222+Transmission!J1222+Generation!J1222+Retail!J1222+Misc!J1222","v":4208701.7222631807},{"$f":"+Distribution!K1222+Transmission!K1222+Generation!K1222+Retail!K1222+Misc!K1222","v":1400852.7472050479},{"$f":"+Distribution!L1222+Transmission!L1222+Generation!L1222+Retail!L1222+Misc!L1222","v":28865.47878339126},{"$f":"+Distribution!M1222+Transmission!M1222+Generation!M1222+Retail!M1222+Misc!M1222","v":2881301.1887930101},{"$f":"+Distribution!N1222+Transmission!N1222+Generation!N1222+Retail!N1222+Misc!N1222","v":111962.16500209732},{"$f":"+Distribution!O1222+Transmission!O1222+Generation!O1222+Retail!O1222+Misc!O1222","v":3565.5199088035265},{"$f":"+Distribution!P1222+Transmission!P1222+Generation!P1222+Retail!P1222+Misc!P1222","v":6366.129338198366},{"$f":"+Distribution!Q1222+Transmission!Q1222+Generation!Q1222+Retail!Q1222+Misc!Q1222","v":1074897.6201658996},{"$f":"+Distribution!R1222+Transmission!R1222+Generation!R1222+Retail!R1222+Misc!R1222","v":303004.55020843085},{"$f":"+Distribution!S1222+Transmission!S1222+Generation!S1222+Retail!S1222+Misc!S1222","v":289622.89352807187},{"$f":"ROUND(SUM(I1222:S1222)-H1222,0)","v":0}]
[{"$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,{"$f":"+Distribution!H1226+Transmission!H1226+Generation!H1226+Retail!H1226+Misc!H1226","v":4637895.4428546047},{"$f":"+Distribution!I1226+Transmission!I1226+Generation!I1226+Retail!I1226+Misc!I1226","v":1460749.8291004258},{"$f":"+Distribution!J1226+Transmission!J1226+Generation!J1226+Retail!J1226+Misc!J1226","v":1265356.3474756852},{"$f":"+Distribution!K1226+Transmission!K1226+Generation!K1226+Retail!K1226+Misc!K1226","v":430979.45904410543},{"$f":"+Distribution!L1226+Transmission!L1226+Generation!L1226+Retail!L1226+Misc!L1226","v":11729.068966051431},{"$f":"+Distribution!M1226+Transmission!M1226+Generation!M1226+Retail!M1226+Misc!M1226","v":914272.94878061174},{"$f":"+Distribution!N1226+Transmission!N1226+Generation!N1226+Retail!N1226+Misc!N1226","v":35632.796628003452},{"$f":"+Distribution!O1226+Transmission!O1226+Generation!O1226+Retail!O1226+Misc!O1226","v":1143.8600678075841},{"$f":"+Distribution!P1226+Transmission!P1226+Generation!P1226+Retail!P1226+Misc!P1226","v":2495.4328904457689},{"$f":"+Distribution!Q1226+Transmission!Q1226+Generation!Q1226+Retail!Q1226+Misc!Q1226","v":311996.40415927203},{"$f":"+Distribution!R1226+Transmission!R1226+Generation!R1226+Retail!R1226+Misc!R1226","v":96316.613017530995},{"$f":"+Distribution!S1226+Transmission!S1226+Generation!S1226+Retail!S1226+Misc!S1226","v":107222.68272466517},{"$f":"ROUND(SUM(I1226:S1226)-H1226,0)","v":0}]
[{"$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":96540382.222764611},{"$f":"+Distribution!I1228+Transmission!I1228+Generation!I1228+Retail!I1228+Misc!I1228","v":26981247.495931562},{"$f":"+Distribution!J1228+Transmission!J1228+Generation!J1228+Retail!J1228+Misc!J1228","v":26417182.153685112},{"$f":"+Distribution!K1228+Transmission!K1228+Generation!K1228+Retail!K1228+Misc!K1228","v":9405456.3497993965},{"$f":"+Distribution!L1228+Transmission!L1228+Generation!L1228+Retail!L1228+Misc!L1228","v":371682.24605076551},{"$f":"+Distribution!M1228+Transmission!M1228+Generation!M1228+Retail!M1228+Misc!M1228","v":21082967.500078678},{"$f":"+Distribution!N1228+Transmission!N1228+Generation!N1228+Retail!N1228+Misc!N1228","v":825852.90733537776},{"$f":"+Distribution!O1228+Transmission!O1228+Generation!O1228+Retail!O1228+Misc!O1228","v":26868.593096106641},{"$f":"+Distribution!P1228+Transmission!P1228+Generation!P1228+Retail!P1228+Misc!P1228","v":76267.964437768111},{"$f":"+Distribution!Q1228+Transmission!Q1228+Generation!Q1228+Retail!Q1228+Misc!Q1228","v":6049128.8176372973},{"$f":"+Distribution!R1228+Transmission!R1228+Generation!R1228+Retail!R1228+Misc!R1228","v":2227718.6149466941},{"$f":"+Distribution!S1228+Transmission!S1228+Generation!S1228+Retail!S1228+Misc!S1228","v":3076009.5797658567},{"$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":3927813.4481528616},{"$f":"+Distribution!I1229+Transmission!I1229+Generation!I1229+Retail!I1229+Misc!I1229","v":1097751.0583904735},{"$f":"+Distribution!J1229+Transmission!J1229+Generation!J1229+Retail!J1229+Misc!J1229","v":1074801.6626464184},{"$f":"+Distribution!K1229+Transmission!K1229+Generation!K1229+Retail!K1229+Misc!K1229","v":382667.61624697101},{"$f":"+Distribution!L1229+Transmission!L1229+Generation!L1229+Retail!L1229+Misc!L1229","v":15122.153971891026},{"$f":"+Distribution!M1229+Transmission!M1229+Generation!M1229+Retail!M1229+Misc!M1229","v":857775.3823544716},{"$f":"+Distribution!N1229+Transmission!N1229+Generation!N1229+Retail!N1229+Misc!N1229","v":33600.407217604072},{"$f":"+Distribution!O1229+Transmission!O1229+Generation!O1229+Retail!O1229+Misc!O1229","v":1093.167634786402},{"$f":"+Distribution!P1229+Transmission!P1229+Generation!P1229+Retail!P1229+Misc!P1229","v":3103.0158518604958},{"$f":"+Distribution!Q1229+Transmission!Q1229+Generation!Q1229+Retail!Q1229+Misc!Q1229","v":246113.06659942068},{"$f":"+Distribution!R1229+Transmission!R1229+Generation!R1229+Retail!R1229+Misc!R1229","v":90636.300924286072},{"$f":"+Distribution!S1229+Transmission!S1229+Generation!S1229+Retail!S1229+Misc!S1229","v":125149.61631467813},{"$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":100468195.67091747},{"$f":"+Distribution!I1230+Transmission!I1230+Generation!I1230+Retail!I1230+Misc!I1230","v":28078998.554322034},{"$f":"+Distribution!J1230+Transmission!J1230+Generation!J1230+Retail!J1230+Misc!J1230","v":27491983.816331528},{"$f":"+Distribution!K1230+Transmission!K1230+Generation!K1230+Retail!K1230+Misc!K1230","v":9788123.9660463668},{"$f":"+Distribution!L1230+Transmission!L1230+Generation!L1230+Retail!L1230+Misc!L1230","v":386804.40002265654},{"$f":"+Distribution!M1230+Transmission!M1230+Generation!M1230+Retail!M1230+Misc!M1230","v":21940742.88243315},{"$f":"+Distribution!N1230+Transmission!N1230+Generation!N1230+Retail!N1230+Misc!N1230","v":859453.31455298187},{"$f":"+Distribution!O1230+Transmission!O1230+Generation!O1230+Retail!O1230+Misc!O1230","v":27961.760730893042},{"$f":"+Distribution!P1230+Transmission!P1230+Generation!P1230+Retail!P1230+Misc!P1230","v":79370.980289628613},{"$f":"+Distribution!Q1230+Transmission!Q1230+Generation!Q1230+Retail!Q1230+Misc!Q1230","v":6295241.8842367176},{"$f":"+Distribution!R1230+Transmission!R1230+Generation!R1230+Retail!R1230+Misc!R1230","v":2318354.9158709804},{"$f":"+Distribution!S1230+Transmission!S1230+Generation!S1230+Retail!S1230+Misc!S1230","v":3201159.1960805347},{"$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":-1559088.0675767129},{"$f":"+Distribution!I1234+Transmission!I1234+Generation!I1234+Retail!I1234+Misc!I1234","v":-435736.21784689388},{"$f":"+Distribution!J1234+Transmission!J1234+Generation!J1234+Retail!J1234+Misc!J1234","v":-426626.7910538576},{"$f":"+Distribution!K1234+Transmission!K1234+Generation!K1234+Retail!K1234+Misc!K1234","v":-151894.3102094747},{"$f":"+Distribution!L1234+Transmission!L1234+Generation!L1234+Retail!L1234+Misc!L1234","v":-6002.5177175154722},{"$f":"+Distribution!M1234+Transmission!M1234+Generation!M1234+Retail!M1234+Misc!M1234","v":-340481.38511232642},{"$f":"+Distribution!N1234+Transmission!N1234+Generation!N1234+Retail!N1234+Misc!N1234","v":-13337.189927724447},{"$f":"+Distribution!O1234+Transmission!O1234+Generation!O1234+Retail!O1234+Misc!O1234","v":-433.91689492229881},{"$f":"+Distribution!P1234+Transmission!P1234+Generation!P1234+Retail!P1234+Misc!P1234","v":-1231.6967320360397},{"$f":"+Distribution!Q1234+Transmission!Q1234+Generation!Q1234+Retail!Q1234+Misc!Q1234","v":-97690.980102509289},{"$f":"+Distribution!R1234+Transmission!R1234+Generation!R1234+Retail!R1234+Misc!R1234","v":-35976.753256140677},{"$f":"+Distribution!S1234+Transmission!S1234+Generation!S1234+Retail!S1234+Misc!S1234","v":-49676.308723312104},{"$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,{"$f":"+Distribution!H1236+Transmission!H1236+Generation!H1236+Retail!H1236+Misc!H1236","v":-1233921.1539497739},{"$f":"+Distribution!I1236+Transmission!I1236+Generation!I1236+Retail!I1236+Misc!I1236","v":-344858.09231998003},{"$f":"+Distribution!J1236+Transmission!J1236+Generation!J1236+Retail!J1236+Misc!J1236","v":-337648.54806520609},{"$f":"+Distribution!K1236+Transmission!K1236+Generation!K1236+Retail!K1236+Misc!K1236","v":-120214.89127512542},{"$f":"+Distribution!L1236+Transmission!L1236+Generation!L1236+Retail!L1236+Misc!L1236","v":-4750.6191232114097},{"$f":"+Distribution!M1236+Transmission!M1236+Generation!M1236+Retail!M1236+Misc!M1236","v":-269469.82172034826},{"$f":"+Distribution!N1236+Transmission!N1236+Generation!N1236+Retail!N1236+Misc!N1236","v":-10555.555602220849},{"$f":"+Distribution!O1236+Transmission!O1236+Generation!O1236+Retail!O1236+Misc!O1236","v":-343.41821147603713},{"$f":"+Distribution!P1236+Transmission!P1236+Generation!P1236+Retail!P1236+Misc!P1236","v":-974.81129162403442},{"$f":"+Distribution!Q1236+Transmission!Q1236+Generation!Q1236+Retail!Q1236+Misc!Q1236","v":-77316.32959383259},{"$f":"+Distribution!R1236+Transmission!R1236+Generation!R1236+Retail!R1236+Misc!R1236","v":-28473.360688458426},{"$f":"+Distribution!S1236+Transmission!S1236+Generation!S1236+Retail!S1236+Misc!S1236","v":-39315.706058290685},{"$f":"ROUND(SUM(I1236:S1236)-H1236,0)","v":0}]
[{"$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,"F102G",null,{"$f":"+Distribution!H1240+Transmission!H1240+Generation!H1240+Retail!H1240+Misc!H1240","v":86936924.743928626},{"$f":"+Distribution!I1240+Transmission!I1240+Generation!I1240+Retail!I1240+Misc!I1240","v":31495650.195609543},{"$f":"+Distribution!J1240+Transmission!J1240+Generation!J1240+Retail!J1240+Misc!J1240","v":23291072.51106067},{"$f":"+Distribution!K1240+Transmission!K1240+Generation!K1240+Retail!K1240+Misc!K1240","v":7650586.5991836069},{"$f":"+Distribution!L1240+Transmission!L1240+Generation!L1240+Retail!L1240+Misc!L1240","v":300605.35705171723},{"$f":"+Distribution!M1240+Transmission!M1240+Generation!M1240+Retail!M1240+Misc!M1240","v":14241149.541692577},{"$f":"+Distribution!N1240+Transmission!N1240+Generation!N1240+Retail!N1240+Misc!N1240","v":674379.44227482588},{"$f":"+Distribution!O1240+Transmission!O1240+Generation!O1240+Retail!O1240+Misc!O1240","v":22758.807252061204},{"$f":"+Distribution!P1240+Transmission!P1240+Generation!P1240+Retail!P1240+Misc!P1240","v":34500.666432134603},{"$f":"+Distribution!Q1240+Transmission!Q1240+Generation!Q1240+Retail!Q1240+Misc!Q1240","v":6298462.0517790345},{"$f":"+Distribution!R1240+Transmission!R1240+Generation!R1240+Retail!R1240+Misc!R1240","v":1496955.7981319164},{"$f":"+Distribution!S1240+Transmission!S1240+Generation!S1240+Retail!S1240+Misc!S1240","v":1430803.7734605293},{"$f":"ROUND(SUM(I1240:S1240)-H1240,0)","v":0}]
[{"$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,{"$f":"+Distribution!H1242+Transmission!H1242+Generation!H1242+Retail!H1242+Misc!H1242","v":86936924.743928626},{"$f":"+Distribution!I1242+Transmission!I1242+Generation!I1242+Retail!I1242+Misc!I1242","v":31495650.195609543},{"$f":"+Distribution!J1242+Transmission!J1242+Generation!J1242+Retail!J1242+Misc!J1242","v":23291072.51106067},{"$f":"+Distribution!K1242+Transmission!K1242+Generation!K1242+Retail!K1242+Misc!K1242","v":7650586.5991836069},{"$f":"+Distribution!L1242+Transmission!L1242+Generation!L1242+Retail!L1242+Misc!L1242","v":300605.35705171723},{"$f":"+Distribution!M1242+Transmission!M1242+Generation!M1242+Retail!M1242+Misc!M1242","v":14241149.541692577},{"$f":"+Distribution!N1242+Transmission!N1242+Generation!N1242+Retail!N1242+Misc!N1242","v":674379.44227482588},{"$f":"+Distribution!O1242+Transmission!O1242+Generation!O1242+Retail!O1242+Misc!O1242","v":22758.807252061204},{"$f":"+Distribution!P1242+Transmission!P1242+Generation!P1242+Retail!P1242+Misc!P1242","v":34500.666432134603},{"$f":"+Distribution!Q1242+Transmission!Q1242+Generation!Q1242+Retail!Q1242+Misc!Q1242","v":6298462.0517790345},{"$f":"+Distribution!R1242+Transmission!R1242+Generation!R1242+Retail!R1242+Misc!R1242","v":1496955.7981319164},{"$f":"+Distribution!S1242+Transmission!S1242+Generation!S1242+Retail!S1242+Misc!S1242","v":1430803.7734605293},{"$f":"ROUND(SUM(I1242:S1242)-H1242,0)","v":0}]
[{"$f":"ROW()","v":1243}]
[{"$f":"ROW()","v":1244},null,"163","Stores Expense Undistributed",null,"F102G",null,{"$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,"F102G",null,{"$f":"+Distribution!H1246+Transmission!H1246+Generation!H1246+Retail!H1246+Misc!H1246","v":-116375.30584690266},{"$f":"+Distribution!I1246+Transmission!I1246+Generation!I1246+Retail!I1246+Misc!I1246","v":-42160.634680341551},{"$f":"+Distribution!J1246+Transmission!J1246+Generation!J1246+Retail!J1246+Misc!J1246","v":-31177.841808424047},{"$f":"+Distribution!K1246+Transmission!K1246+Generation!K1246+Retail!K1246+Misc!K1246","v":-10241.210601947196},{"$f":"+Distribution!L1246+Transmission!L1246+Generation!L1246+Retail!L1246+Misc!L1246","v":-402.39565028499669},{"$f":"+Distribution!M1246+Transmission!M1246+Generation!M1246+Retail!M1246+Misc!M1246","v":-19063.45477951465},{"$f":"+Distribution!N1246+Transmission!N1246+Generation!N1246+Retail!N1246+Misc!N1246","v":-902.73625485099046},{"$f":"+Distribution!O1246+Transmission!O1246+Generation!O1246+Retail!O1246+Misc!O1246","v":-30.465342114074442},{"$f":"+Distribution!P1246+Transmission!P1246+Generation!P1246+Retail!P1246+Misc!P1246","v":-46.183202589553623},{"$f":"+Distribution!Q1246+Transmission!Q1246+Generation!Q1246+Retail!Q1246+Misc!Q1246","v":-8431.2327563908275},{"$f":"+Distribution!R1246+Transmission!R1246+Generation!R1246+Retail!R1246+Misc!R1246","v":-2003.8515206286061},{"$f":"+Distribution!S1246+Transmission!S1246+Generation!S1246+Retail!S1246+Misc!S1246","v":-1915.2992498161725},{"$f":"ROUND(SUM(I1246:S1246)-H1246,0)","v":0}]
[{"$f":"ROW()","v":1247}]
[{"$f":"ROW()","v":1248},null,"165","Prepayments",null,"F102G",null,{"$f":"+Distribution!H1248+Transmission!H1248+Generation!H1248+Retail!H1248+Misc!H1248","v":12210506.656079922},{"$f":"+Distribution!I1248+Transmission!I1248+Generation!I1248+Retail!I1248+Misc!I1248","v":4737473.1639546426},{"$f":"+Distribution!J1248+Transmission!J1248+Generation!J1248+Retail!J1248+Misc!J1248","v":3219353.0857916535},{"$f":"+Distribution!K1248+Transmission!K1248+Generation!K1248+Retail!K1248+Misc!K1248","v":1044675.1757113663},{"$f":"+Distribution!L1248+Transmission!L1248+Generation!L1248+Retail!L1248+Misc!L1248","v":59279.467723306516},{"$f":"+Distribution!M1248+Transmission!M1248+Generation!M1248+Retail!M1248+Misc!M1248","v":1765963.6611330649},{"$f":"+Distribution!N1248+Transmission!N1248+Generation!N1248+Retail!N1248+Misc!N1248","v":100108.81230165291},{"$f":"+Distribution!O1248+Transmission!O1248+Generation!O1248+Retail!O1248+Misc!O1248","v":3526.7752181637748},{"$f":"+Distribution!P1248+Transmission!P1248+Generation!P1248+Retail!P1248+Misc!P1248","v":4676.9362448159818},{"$f":"+Distribution!Q1248+Transmission!Q1248+Generation!Q1248+Retail!Q1248+Misc!Q1248","v":914634.45270215522},{"$f":"+Distribution!R1248+Transmission!R1248+Generation!R1248+Retail!R1248+Misc!R1248","v":184690.74022822067},{"$f":"+Distribution!S1248+Transmission!S1248+Generation!S1248+Retail!S1248+Misc!S1248","v":176124.38507088064},{"$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":1491982.5915919153},{"$f":"+Distribution!I1249+Transmission!I1249+Generation!I1249+Retail!I1249+Misc!I1249","v":416981.48108088208},{"$f":"+Distribution!J1249+Transmission!J1249+Generation!J1249+Retail!J1249+Misc!J1249","v":408264.13760475907},{"$f":"+Distribution!K1249+Transmission!K1249+Generation!K1249+Retail!K1249+Misc!K1249","v":145356.55253050526},{"$f":"+Distribution!L1249+Transmission!L1249+Generation!L1249+Retail!L1249+Misc!L1249","v":5744.1604015191224},{"$f":"+Distribution!M1249+Transmission!M1249+Generation!M1249+Retail!M1249+Misc!M1249","v":325826.5584305735},{"$f":"+Distribution!N1249+Transmission!N1249+Generation!N1249+Retail!N1249+Misc!N1249","v":12763.137379307029},{"$f":"+Distribution!O1249+Transmission!O1249+Generation!O1249+Retail!O1249+Misc!O1249","v":415.2404645286876},{"$f":"+Distribution!P1249+Transmission!P1249+Generation!P1249+Retail!P1249+Misc!P1249","v":1178.6826674741408},{"$f":"+Distribution!Q1249+Transmission!Q1249+Generation!Q1249+Retail!Q1249+Misc!Q1249","v":93486.214601744723},{"$f":"+Distribution!R1249+Transmission!R1249+Generation!R1249+Retail!R1249+Misc!R1249","v":34428.260132597388},{"$f":"+Distribution!S1249+Transmission!S1249+Generation!S1249+Retail!S1249+Misc!S1249","v":47538.166298024393},{"$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":13702489.247671839},{"$f":"+Distribution!I1250+Transmission!I1250+Generation!I1250+Retail!I1250+Misc!I1250","v":5154454.6450355249},{"$f":"+Distribution!J1250+Transmission!J1250+Generation!J1250+Retail!J1250+Misc!J1250","v":3627617.2233964126},{"$f":"+Distribution!K1250+Transmission!K1250+Generation!K1250+Retail!K1250+Misc!K1250","v":1190031.7282418716},{"$f":"+Distribution!L1250+Transmission!L1250+Generation!L1250+Retail!L1250+Misc!L1250","v":65023.628124825627},{"$f":"+Distribution!M1250+Transmission!M1250+Generation!M1250+Retail!M1250+Misc!M1250","v":2091790.2195636383},{"$f":"+Distribution!N1250+Transmission!N1250+Generation!N1250+Retail!N1250+Misc!N1250","v":112871.94968095995},{"$f":"+Distribution!O1250+Transmission!O1250+Generation!O1250+Retail!O1250+Misc!O1250","v":3942.0156826924622},{"$f":"+Distribution!P1250+Transmission!P1250+Generation!P1250+Retail!P1250+Misc!P1250","v":5855.6189122901233},{"$f":"+Distribution!Q1250+Transmission!Q1250+Generation!Q1250+Retail!Q1250+Misc!Q1250","v":1008120.6673038999},{"$f":"+Distribution!R1250+Transmission!R1250+Generation!R1250+Retail!R1250+Misc!R1250","v":219119.00036081806},{"$f":"+Distribution!S1250+Transmission!S1250+Generation!S1250+Retail!S1250+Misc!S1250","v":223662.55136890506},{"$f":"ROUND(SUM(I1250:S1250)-H1250,0)","v":0}]
[{"$f":"ROW()","v":1251}]
[{"$f":"ROW()","v":1252},null,"182","Misc Regulatory Assets",null,"F102G",null,{"$f":"+Distribution!H1252+Transmission!H1252+Generation!H1252+Retail!H1252+Misc!H1252","v":130546126.55605164},{"$f":"+Distribution!I1252+Transmission!I1252+Generation!I1252+Retail!I1252+Misc!I1252","v":55382944.371447578},{"$f":"+Distribution!J1252+Transmission!J1252+Generation!J1252+Retail!J1252+Misc!J1252","v":33709375.174062245},{"$f":"+Distribution!K1252+Transmission!K1252+Generation!K1252+Retail!K1252+Misc!K1252","v":10745952.026335686},{"$f":"+Distribution!L1252+Transmission!L1252+Generation!L1252+Retail!L1252+Misc!L1252","v":887409.33608303266},{"$f":"+Distribution!M1252+Transmission!M1252+Generation!M1252+Retail!M1252+Misc!M1252","v":15228102.350841718},{"$f":"+Distribution!N1252+Transmission!N1252+Generation!N1252+Retail!N1252+Misc!N1252","v":1151937.9972981468},{"$f":"+Distribution!O1252+Transmission!O1252+Generation!O1252+Retail!O1252+Misc!O1252","v":42659.741209010084},{"$f":"+Distribution!P1252+Transmission!P1252+Generation!P1252+Retail!P1252+Misc!P1252","v":47589.994690220599},{"$f":"+Distribution!Q1252+Transmission!Q1252+Generation!Q1252+Retail!Q1252+Misc!Q1252","v":10239578.290254479},{"$f":"+Distribution!R1252+Transmission!R1252+Generation!R1252+Retail!R1252+Misc!R1252","v":1592017.6809970443},{"$f":"+Distribution!S1252+Transmission!S1252+Generation!S1252+Retail!S1252+Misc!S1252","v":1518559.5928324824},{"$f":"ROUND(SUM(I1252:S1252)-H1252,0)","v":0}]
[{"$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,{"$f":"+Distribution!H1254+Transmission!H1254+Generation!H1254+Retail!H1254+Misc!H1254","v":130546126.55605164},{"$f":"+Distribution!I1254+Transmission!I1254+Generation!I1254+Retail!I1254+Misc!I1254","v":55382944.371447578},{"$f":"+Distribution!J1254+Transmission!J1254+Generation!J1254+Retail!J1254+Misc!J1254","v":33709375.174062245},{"$f":"+Distribution!K1254+Transmission!K1254+Generation!K1254+Retail!K1254+Misc!K1254","v":10745952.026335686},{"$f":"+Distribution!L1254+Transmission!L1254+Generation!L1254+Retail!L1254+Misc!L1254","v":887409.33608303266},{"$f":"+Distribution!M1254+Transmission!M1254+Generation!M1254+Retail!M1254+Misc!M1254","v":15228102.350841718},{"$f":"+Distribution!N1254+Transmission!N1254+Generation!N1254+Retail!N1254+Misc!N1254","v":1151937.9972981468},{"$f":"+Distribution!O1254+Transmission!O1254+Generation!O1254+Retail!O1254+Misc!O1254","v":42659.741209010084},{"$f":"+Distribution!P1254+Transmission!P1254+Generation!P1254+Retail!P1254+Misc!P1254","v":47589.994690220599},{"$f":"+Distribution!Q1254+Transmission!Q1254+Generation!Q1254+Retail!Q1254+Misc!Q1254","v":10239578.290254479},{"$f":"+Distribution!R1254+Transmission!R1254+Generation!R1254+Retail!R1254+Misc!R1254","v":1592017.6809970443},{"$f":"+Distribution!S1254+Transmission!S1254+Generation!S1254+Retail!S1254+Misc!S1254","v":1518559.5928324824},{"$f":"ROUND(SUM(I1254:S1254)-H1254,0)","v":0}]
[{"$f":"ROW()","v":1255}]
[{"$f":"ROW()","v":1256},null,"186","Misc Deferred Debits",null,"F102G",null,{"$f":"+Distribution!H1256+Transmission!H1256+Generation!H1256+Retail!H1256+Misc!H1256","v":33416121.229006547},{"$f":"+Distribution!I1256+Transmission!I1256+Generation!I1256+Retail!I1256+Misc!I1256","v":11108710.495873338},{"$f":"+Distribution!J1256+Transmission!J1256+Generation!J1256+Retail!J1256+Misc!J1256","v":9091329.4004426003},{"$f":"+Distribution!K1256+Transmission!K1256+Generation!K1256+Retail!K1256+Misc!K1256","v":3025821.0144432602},{"$f":"+Distribution!L1256+Transmission!L1256+Generation!L1256+Retail!L1256+Misc!L1256","v":62627.914102219096},{"$f":"+Distribution!M1256+Transmission!M1256+Generation!M1256+Retail!M1256+Misc!M1256","v":6260757.0141484207},{"$f":"+Distribution!N1256+Transmission!N1256+Generation!N1256+Retail!N1256+Misc!N1256","v":241959.34339177143},{"$f":"+Distribution!O1256+Transmission!O1256+Generation!O1256+Retail!O1256+Misc!O1256","v":7707.8809514087234},{"$f":"+Distribution!P1256+Transmission!P1256+Generation!P1256+Retail!P1256+Misc!P1256","v":13750.223054972676},{"$f":"+Distribution!Q1256+Transmission!Q1256+Generation!Q1256+Retail!Q1256+Misc!Q1256","v":2322597.9008028186},{"$f":"+Distribution!R1256+Transmission!R1256+Generation!R1256+Retail!R1256+Misc!R1256","v":655573.38937838178},{"$f":"+Distribution!S1256+Transmission!S1256+Generation!S1256+Retail!S1256+Misc!S1256","v":625286.65241735522},{"$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":6324949.5699645961},{"$f":"+Distribution!I1257+Transmission!I1257+Generation!I1257+Retail!I1257+Misc!I1257","v":1767706.1745282745},{"$f":"+Distribution!J1257+Transmission!J1257+Generation!J1257+Retail!J1257+Misc!J1257","v":1730750.8117906246},{"$f":"+Distribution!K1257+Transmission!K1257+Generation!K1257+Retail!K1257+Misc!K1257","v":616208.84157797252},{"$f":"+Distribution!L1257+Transmission!L1257+Generation!L1257+Retail!L1257+Misc!L1257","v":24351.172102236815},{"$f":"+Distribution!M1257+Transmission!M1257+Generation!M1257+Retail!M1257+Misc!M1257","v":1381273.8581819704},{"$f":"+Distribution!N1257+Transmission!N1257+Generation!N1257+Retail!N1257+Misc!N1257","v":54106.663665903652},{"$f":"+Distribution!O1257+Transmission!O1257+Generation!O1257+Retail!O1257+Misc!O1257","v":1760.3254973305905},{"$f":"+Distribution!P1257+Transmission!P1257+Generation!P1257+Retail!P1257+Misc!P1257","v":4996.7797699374214},{"$f":"+Distribution!Q1257+Transmission!Q1257+Generation!Q1257+Retail!Q1257+Misc!Q1257","v":396315.343205193},{"$f":"+Distribution!R1257+Transmission!R1257+Generation!R1257+Retail!R1257+Misc!R1257","v":145951.44095344891},{"$f":"+Distribution!S1257+Transmission!S1257+Generation!S1257+Retail!S1257+Misc!S1257","v":201528.15869170366},{"$f":"ROUND(SUM(I1257:S1257)-H1257,0)","v":0}]
[{"$f":"ROW()","v":1258}]
[{"$f":"ROW()","v":1259},null,"CWC","Cash Working Capital",null,"F137G",null,{"$f":"+Distribution!H1259+Transmission!H1259+Generation!H1259+Retail!H1259+Misc!H1259","v":21979618.857879721},{"$f":"+Distribution!I1259+Transmission!I1259+Generation!I1259+Retail!I1259+Misc!I1259","v":7715205.0798820248},{"$f":"+Distribution!J1259+Transmission!J1259+Generation!J1259+Retail!J1259+Misc!J1259","v":5980472.2769154832},{"$f":"+Distribution!K1259+Transmission!K1259+Generation!K1259+Retail!K1259+Misc!K1259","v":1946474.6405460353},{"$f":"+Distribution!L1259+Transmission!L1259+Generation!L1259+Retail!L1259+Misc!L1259","v":128627.00666627576},{"$f":"+Distribution!M1259+Transmission!M1259+Generation!M1259+Retail!M1259+Misc!M1259","v":3600981.3398956913},{"$f":"+Distribution!N1259+Transmission!N1259+Generation!N1259+Retail!N1259+Misc!N1259","v":171686.323724552},{"$f":"+Distribution!O1259+Transmission!O1259+Generation!O1259+Retail!O1259+Misc!O1259","v":7228.0569184540946},{"$f":"+Distribution!P1259+Transmission!P1259+Generation!P1259+Retail!P1259+Misc!P1259","v":14729.414828687255},{"$f":"+Distribution!Q1259+Transmission!Q1259+Generation!Q1259+Retail!Q1259+Misc!Q1259","v":1587261.4013911209},{"$f":"+Distribution!R1259+Transmission!R1259+Generation!R1259+Retail!R1259+Misc!R1259","v":367943.5300136868},{"$f":"+Distribution!S1259+Transmission!S1259+Generation!S1259+Retail!S1259+Misc!S1259","v":459009.78709771362},{"$f":"ROUND(SUM(I1259:S1259)-H1259,0)","v":0}]
[{"$f":"ROW()","v":1260}]
[{"$f":"ROW()","v":1261},null,"OWC","Other Working Capital",null,"F137G",null,{"$f":"+Distribution!H1261+Transmission!H1261+Generation!H1261+Retail!H1261+Misc!H1261","v":4252445.9225884713},{"$f":"+Distribution!I1261+Transmission!I1261+Generation!I1261+Retail!I1261+Misc!I1261","v":2083703.832321052},{"$f":"+Distribution!J1261+Transmission!J1261+Generation!J1261+Retail!J1261+Misc!J1261","v":1032949.1474071222},{"$f":"+Distribution!K1261+Transmission!K1261+Generation!K1261+Retail!K1261+Misc!K1261","v":320726.04644076311},{"$f":"+Distribution!L1261+Transmission!L1261+Generation!L1261+Retail!L1261+Misc!L1261","v":80161.327171941914},{"$f":"+Distribution!M1261+Transmission!M1261+Generation!M1261+Retail!M1261+Misc!M1261","v":272876.48059414158},{"$f":"+Distribution!N1261+Transmission!N1261+Generation!N1261+Retail!N1261+Misc!N1261","v":38438.240850497648},{"$f":"+Distribution!O1261+Transmission!O1261+Generation!O1261+Retail!O1261+Misc!O1261","v":2074.4761726891697},{"$f":"+Distribution!P1261+Transmission!P1261+Generation!P1261+Retail!P1261+Misc!P1261","v":1089.1005070796421},{"$f":"+Distribution!Q1261+Transmission!Q1261+Generation!Q1261+Retail!Q1261+Misc!Q1261","v":369481.58342491114},{"$f":"+Distribution!R1261+Transmission!R1261+Generation!R1261+Retail!R1261+Misc!R1261","v":28026.835392636571},{"$f":"+Distribution!S1261+Transmission!S1261+Generation!S1261+Retail!S1261+Misc!S1261","v":22918.852305636075},{"$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,{"$f":"+Distribution!H1263+Transmission!H1263+Generation!H1263+Retail!H1263+Misc!H1263","v":4252445.9225884713},{"$f":"+Distribution!I1263+Transmission!I1263+Generation!I1263+Retail!I1263+Misc!I1263","v":2083703.832321052},{"$f":"+Distribution!J1263+Transmission!J1263+Generation!J1263+Retail!J1263+Misc!J1263","v":1032949.1474071222},{"$f":"+Distribution!K1263+Transmission!K1263+Generation!K1263+Retail!K1263+Misc!K1263","v":320726.04644076311},{"$f":"+Distribution!L1263+Transmission!L1263+Generation!L1263+Retail!L1263+Misc!L1263","v":80161.327171941914},{"$f":"+Distribution!M1263+Transmission!M1263+Generation!M1263+Retail!M1263+Misc!M1263","v":272876.48059414158},{"$f":"+Distribution!N1263+Transmission!N1263+Generation!N1263+Retail!N1263+Misc!N1263","v":38438.240850497648},{"$f":"+Distribution!O1263+Transmission!O1263+Generation!O1263+Retail!O1263+Misc!O1263","v":2074.4761726891697},{"$f":"+Distribution!P1263+Transmission!P1263+Generation!P1263+Retail!P1263+Misc!P1263","v":1089.1005070796421},{"$f":"+Distribution!Q1263+Transmission!Q1263+Generation!Q1263+Retail!Q1263+Misc!Q1263","v":369481.58342491114},{"$f":"+Distribution!R1263+Transmission!R1263+Generation!R1263+Retail!R1263+Misc!R1263","v":28026.835392636571},{"$f":"+Distribution!S1263+Transmission!S1263+Generation!S1263+Retail!S1263+Misc!S1263","v":22918.852305636075},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,{"$f":"+Distribution!H1270+Transmission!H1270+Generation!H1270+Retail!H1270+Misc!H1270","v":433456056.16795683},{"$f":"+Distribution!I1270+Transmission!I1270+Generation!I1270+Retail!I1270+Misc!I1270","v":154638617.93301597},{"$f":"+Distribution!J1270+Transmission!J1270+Generation!J1270+Retail!J1270+Misc!J1270","v":115894513.25524665},{"$f":"+Distribution!K1270+Transmission!K1270+Generation!K1270+Retail!K1270+Misc!K1270","v":38653495.398336269},{"$f":"+Distribution!L1270+Transmission!L1270+Generation!L1270+Retail!L1270+Misc!L1270","v":2022966.6490226353},{"$f":"+Distribution!M1270+Transmission!M1270+Generation!M1270+Retail!M1270+Misc!M1270","v":71339712.401258767},{"$f":"+Distribution!N1270+Transmission!N1270+Generation!N1270+Retail!N1270+Misc!N1270","v":3607126.6020368673},{"$f":"+Distribution!O1270+Transmission!O1270+Generation!O1270+Retail!O1270+Misc!O1270","v":124886.37981102939},{"$f":"+Distribution!P1270+Transmission!P1270+Generation!P1270+Retail!P1270+Misc!P1270","v":220460.56632687344},{"$f":"+Distribution!Q1270+Transmission!Q1270+Generation!Q1270+Retail!Q1270+Misc!Q1270","v":31018450.999433268},{"$f":"+Distribution!R1270+Transmission!R1270+Generation!R1270+Retail!R1270+Misc!R1270","v":7490191.5217516888},{"$f":"+Distribution!S1270+Transmission!S1270+Generation!S1270+Retail!S1270+Misc!S1270","v":8445634.4617168754},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}]
[{"$f":"ROW()","v":1281},null,"2281","Accum Prov for Property Insurance",null,"F102G",null,{"$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,"F102G",null,{"$f":"+Distribution!H1283+Transmission!H1283+Generation!H1283+Retail!H1283+Misc!H1283","v":-14128344.699379824},{"$f":"+Distribution!I1283+Transmission!I1283+Generation!I1283+Retail!I1283+Misc!I1283","v":-5591741.32640919},{"$f":"+Distribution!J1283+Transmission!J1283+Generation!J1283+Retail!J1283+Misc!J1283","v":-3708407.0477024354},{"$f":"+Distribution!K1283+Transmission!K1283+Generation!K1283+Retail!K1283+Misc!K1283","v":-1198883.5052784032},{"$f":"+Distribution!L1283+Transmission!L1283+Generation!L1283+Retail!L1283+Misc!L1283","v":-74497.832663688823},{"$f":"+Distribution!M1283+Transmission!M1283+Generation!M1283+Retail!M1283+Misc!M1283","v":-1958433.5753465267},{"$f":"+Distribution!N1283+Transmission!N1283+Generation!N1283+Retail!N1283+Misc!N1283","v":-117732.53966688542},{"$f":"+Distribution!O1283+Transmission!O1283+Generation!O1283+Retail!O1283+Misc!O1283","v":-4196.050084931534},{"$f":"+Distribution!P1283+Transmission!P1283+Generation!P1283+Retail!P1283+Misc!P1283","v":-5355.2282831984812},{"$f":"+Distribution!Q1283+Transmission!Q1283+Generation!Q1283+Retail!Q1283+Misc!Q1283","v":-1069012.6839980711},{"$f":"+Distribution!R1283+Transmission!R1283+Generation!R1283+Retail!R1283+Misc!R1283","v":-204790.93493716978},{"$f":"+Distribution!S1283+Transmission!S1283+Generation!S1283+Retail!S1283+Misc!S1283","v":-195293.97500932289},{"$f":"ROUND(SUM(I1283:S1283)-H1283,0)","v":0}]
[{"$f":"ROW()","v":1284}]
[{"$f":"ROW()","v":1285},null," 2283","Accum Prov for Pension & Benefits",null,"F102G",null,{"$f":"+Distribution!H1285+Transmission!H1285+Generation!H1285+Retail!H1285+Misc!H1285","v":-1407040.38060816},{"$f":"+Distribution!I1285+Transmission!I1285+Generation!I1285+Retail!I1285+Misc!I1285","v":-556880.93768822961},{"$f":"+Distribution!J1285+Transmission!J1285+Generation!J1285+Retail!J1285+Misc!J1285","v":-369319.87255932833},{"$f":"+Distribution!K1285+Transmission!K1285+Generation!K1285+Retail!K1285+Misc!K1285","v":-119396.68372090443},{"$f":"+Distribution!L1285+Transmission!L1285+Generation!L1285+Retail!L1285+Misc!L1285","v":-7419.2314142930672},{"$f":"+Distribution!M1285+Transmission!M1285+Generation!M1285+Retail!M1285+Misc!M1285","v":-195040.19627807746},{"$f":"+Distribution!N1285+Transmission!N1285+Generation!N1285+Retail!N1285+Misc!N1285","v":-11724.97139244708},{"$f":"+Distribution!O1285+Transmission!O1285+Generation!O1285+Retail!O1285+Misc!O1285","v":-417.88419196851351},{"$f":"+Distribution!P1285+Transmission!P1285+Generation!P1285+Retail!P1285+Misc!P1285","v":-533.32662828971979},{"$f":"+Distribution!Q1285+Transmission!Q1285+Generation!Q1285+Retail!Q1285+Misc!Q1285","v":-106462.86212380014},{"$f":"+Distribution!R1285+Transmission!R1285+Generation!R1285+Retail!R1285+Misc!R1285","v":-20395.10793162803},{"$f":"+Distribution!S1285+Transmission!S1285+Generation!S1285+Retail!S1285+Misc!S1285","v":-19449.306679193647},{"$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,{"$f":"+Distribution!H1287+Transmission!H1287+Generation!H1287+Retail!H1287+Misc!H1287","v":-627455.69229318167},{"$f":"+Distribution!I1287+Transmission!I1287+Generation!I1287+Retail!I1287+Misc!I1287","v":-208753.70012223511},{"$f":"+Distribution!J1287+Transmission!J1287+Generation!J1287+Retail!J1287+Misc!J1287","v":-170934.89786416115},{"$f":"+Distribution!K1287+Transmission!K1287+Generation!K1287+Retail!K1287+Misc!K1287","v":-56895.127540057765},{"$f":"+Distribution!L1287+Transmission!L1287+Generation!L1287+Retail!L1287+Misc!L1287","v":-1172.3609780989259},{"$f":"+Distribution!M1287+Transmission!M1287+Generation!M1287+Retail!M1287+Misc!M1287","v":-117023.00541207637},{"$f":"+Distribution!N1287+Transmission!N1287+Generation!N1287+Retail!N1287+Misc!N1287","v":-4547.3028269136867},{"$f":"+Distribution!O1287+Transmission!O1287+Generation!O1287+Retail!O1287+Misc!O1287","v":-144.81230119492233},{"$f":"+Distribution!P1287+Transmission!P1287+Generation!P1287+Retail!P1287+Misc!P1287","v":-258.55803999096759},{"$f":"+Distribution!Q1287+Transmission!Q1287+Generation!Q1287+Retail!Q1287+Misc!Q1287","v":-43656.577976422908},{"$f":"+Distribution!R1287+Transmission!R1287+Generation!R1287+Retail!R1287+Misc!R1287","v":-12306.420188504726},{"$f":"+Distribution!S1287+Transmission!S1287+Generation!S1287+Retail!S1287+Misc!S1287","v":-11762.929043525128},{"$f":"ROUND(SUM(I1287:S1287)-H1287,0)","v":0}]
[{"$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}]
[{"$f":"ROW()","v":1290},null,null,null,"System Overhead","F102G",null,{"$f":"+Distribution!H1290+Transmission!H1290+Generation!H1290+Retail!H1290+Misc!H1290","v":-785401.74153845687},{"$f":"+Distribution!I1290+Transmission!I1290+Generation!I1290+Retail!I1290+Misc!I1290","v":-261302.14713550042},{"$f":"+Distribution!J1290+Transmission!J1290+Generation!J1290+Retail!J1290+Misc!J1290","v":-213963.42103703515},{"$f":"+Distribution!K1290+Transmission!K1290+Generation!K1290+Retail!K1290+Misc!K1290","v":-71217.032220554727},{"$f":"+Distribution!L1290+Transmission!L1290+Generation!L1290+Retail!L1290+Misc!L1290","v":-1467.4731064203795},{"$f":"+Distribution!M1290+Transmission!M1290+Generation!M1290+Retail!M1290+Misc!M1290","v":-146480.57764015571},{"$f":"+Distribution!N1290+Transmission!N1290+Generation!N1290+Retail!N1290+Misc!N1290","v":-5691.9709286691386},{"$f":"+Distribution!O1290+Transmission!O1290+Generation!O1290+Retail!O1290+Misc!O1290","v":-181.26512350060878},{"$f":"+Distribution!P1290+Transmission!P1290+Generation!P1290+Retail!P1290+Misc!P1290","v":-323.6434658127057},{"$f":"+Distribution!Q1290+Transmission!Q1290+Generation!Q1290+Retail!Q1290+Misc!Q1290","v":-54646.013724058772},{"$f":"+Distribution!R1290+Transmission!R1290+Generation!R1290+Retail!R1290+Misc!R1290","v":-15404.249203367484},{"$f":"+Distribution!S1290+Transmission!S1290+Generation!S1290+Retail!S1290+Misc!S1290","v":-14723.947953381767},0]
[{"$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":-2099103.0174970319},{"$f":"+Distribution!I1292+Transmission!I1292+Generation!I1292+Retail!I1292+Misc!I1292","v":-698368.86846745713},{"$f":"+Distribution!J1292+Transmission!J1292+Generation!J1292+Retail!J1292+Misc!J1292","v":-571849.07924072503},{"$f":"+Distribution!K1292+Transmission!K1292+Generation!K1292+Retail!K1292+Misc!K1292","v":-190338.11529182861},{"$f":"+Distribution!L1292+Transmission!L1292+Generation!L1292+Retail!L1292+Misc!L1292","v":-3922.0402284172069},{"$f":"+Distribution!M1292+Transmission!M1292+Generation!M1292+Retail!M1292+Misc!M1292","v":-391491.13920586283},{"$f":"+Distribution!N1292+Transmission!N1292+Generation!N1292+Retail!N1292+Misc!N1292","v":-15212.639239213782},{"$f":"+Distribution!O1292+Transmission!O1292+Generation!O1292+Retail!O1292+Misc!O1292","v":-484.45801375711528},{"$f":"+Distribution!P1292+Transmission!P1292+Generation!P1292+Retail!P1292+Misc!P1292","v":-864.98531865985615},{"$f":"+Distribution!Q1292+Transmission!Q1292+Generation!Q1292+Retail!Q1292+Misc!Q1292","v":-146049.60268825601},{"$f":"+Distribution!R1292+Transmission!R1292+Generation!R1292+Retail!R1292+Misc!R1292","v":-41170.148059165796},{"$f":"+Distribution!S1292+Transmission!S1292+Generation!S1292+Retail!S1292+Misc!S1292","v":-39351.941743688578},{"$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,{"$f":"+Distribution!H1294+Transmission!H1294+Generation!H1294+Retail!H1294+Misc!H1294","v":-9924957.6599148959},{"$f":"+Distribution!I1294+Transmission!I1294+Generation!I1294+Retail!I1294+Misc!I1294","v":-3874430.191357445},{"$f":"+Distribution!J1294+Transmission!J1294+Generation!J1294+Retail!J1294+Misc!J1294","v":-547905.13405295811},{"$f":"+Distribution!K1294+Transmission!K1294+Generation!K1294+Retail!K1294+Misc!K1294","v":-175544.42963106354},{"$f":"+Distribution!L1294+Transmission!L1294+Generation!L1294+Retail!L1294+Misc!L1294","v":-9500.9599631894544},{"$f":"+Distribution!M1294+Transmission!M1294+Generation!M1294+Retail!M1294+Misc!M1294","v":-1711455.5987500753},{"$f":"+Distribution!N1294+Transmission!N1294+Generation!N1294+Retail!N1294+Misc!N1294","v":-37421.565479435616},{"$f":"+Distribution!O1294+Transmission!O1294+Generation!O1294+Retail!O1294+Misc!O1294","v":-28613.284026352991},{"$f":"+Distribution!P1294+Transmission!P1294+Generation!P1294+Retail!P1294+Misc!P1294","v":-73537.416410436505},{"$f":"+Distribution!Q1294+Transmission!Q1294+Generation!Q1294+Retail!Q1294+Misc!Q1294","v":-3466549.0802439386},{"$f":"+Distribution!R1294+Transmission!R1294+Generation!R1294+Retail!R1294+Misc!R1294","v":0},{"$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":-23868.33297788144},{"$f":"+Distribution!I1296+Transmission!I1296+Generation!I1296+Retail!I1296+Misc!I1296","v":-6670.7566778171213},{"$f":"+Distribution!J1296+Transmission!J1296+Generation!J1296+Retail!J1296+Misc!J1296","v":-6531.2989804262543},{"$f":"+Distribution!K1296+Transmission!K1296+Generation!K1296+Retail!K1296+Misc!K1296","v":-2325.3747167473412},{"$f":"+Distribution!L1296+Transmission!L1296+Generation!L1296+Retail!L1296+Misc!L1296","v":-91.893520684804272},{"$f":"+Distribution!M1296+Transmission!M1296+Generation!M1296+Retail!M1296+Misc!M1296","v":-5212.4849401628981},{"$f":"+Distribution!N1296+Transmission!N1296+Generation!N1296+Retail!N1296+Misc!N1296","v":-204.181211314742},{"$f":"+Distribution!O1296+Transmission!O1296+Generation!O1296+Retail!O1296+Misc!O1296","v":-6.6429043670582919},{"$f":"+Distribution!P1296+Transmission!P1296+Generation!P1296+Retail!P1296+Misc!P1296","v":-18.856245737098547},{"$f":"+Distribution!Q1296+Transmission!Q1296+Generation!Q1296+Retail!Q1296+Misc!Q1296","v":-1495.5671142082888},{"$f":"+Distribution!R1296+Transmission!R1296+Generation!R1296+Retail!R1296+Misc!R1296","v":-550.77397104021804},{"$f":"+Distribution!S1296+Transmission!S1296+Generation!S1296+Retail!S1296+Misc!S1296","v":-760.50269537561542},{"$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,{"$f":"+Distribution!H1298+Transmission!H1298+Generation!H1298+Retail!H1298+Misc!H1298","v":-11241833.052997844},{"$f":"+Distribution!I1298+Transmission!I1298+Generation!I1298+Retail!I1298+Misc!I1298","v":-3740143.367562599},{"$f":"+Distribution!J1298+Transmission!J1298+Generation!J1298+Retail!J1298+Misc!J1298","v":-3062561.4020603234},{"$f":"+Distribution!K1298+Transmission!K1298+Generation!K1298+Retail!K1298+Misc!K1298","v":-1019363.6509962373},{"$f":"+Distribution!L1298+Transmission!L1298+Generation!L1298+Retail!L1298+Misc!L1298","v":-21004.648703512288},{"$f":"+Distribution!M1298+Transmission!M1298+Generation!M1298+Retail!M1298+Misc!M1298","v":-2096646.992546411},{"$f":"+Distribution!N1298+Transmission!N1298+Generation!N1298+Retail!N1298+Misc!N1298","v":-81471.918813516386},{"$f":"+Distribution!O1298+Transmission!O1298+Generation!O1298+Retail!O1298+Misc!O1298","v":-2594.5349353737101},{"$f":"+Distribution!P1298+Transmission!P1298+Generation!P1298+Retail!P1298+Misc!P1298","v":-4632.4646597207757},{"$f":"+Distribution!Q1298+Transmission!Q1298+Generation!Q1298+Retail!Q1298+Misc!Q1298","v":-782174.68947083747},{"$f":"+Distribution!R1298+Transmission!R1298+Generation!R1298+Retail!R1298+Misc!R1298","v":-220488.43119677875},{"$f":"+Distribution!S1298+Transmission!S1298+Generation!S1298+Retail!S1298+Misc!S1298","v":-210750.95205253278},{"$f":"ROUND(SUM(I1298:S1298)-H1298,0)","v":0}]
[{"$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]
[{"$f":"ROW()","v":1300},null,"190","Accum Deferred Income Taxes",null,"F104G",null,{"$f":"+Distribution!H1300+Transmission!H1300+Generation!H1300+Retail!H1300+Misc!H1300","v":136949.63971374463},{"$f":"+Distribution!I1300+Transmission!I1300+Generation!I1300+Retail!I1300+Misc!I1300","v":716852.96951080998},{"$f":"+Distribution!J1300+Transmission!J1300+Generation!J1300+Retail!J1300+Misc!J1300","v":-282106.35558115016},{"$f":"+Distribution!K1300+Transmission!K1300+Generation!K1300+Retail!K1300+Misc!K1300","v":-102156.71874926276},{"$f":"+Distribution!L1300+Transmission!L1300+Generation!L1300+Retail!L1300+Misc!L1300","v":8531.6573844432241},{"$f":"+Distribution!M1300+Transmission!M1300+Generation!M1300+Retail!M1300+Misc!M1300","v":-216442.96808945271},{"$f":"+Distribution!N1300+Transmission!N1300+Generation!N1300+Retail!N1300+Misc!N1300","v":-5078.9273875562249},{"$f":"+Distribution!O1300+Transmission!O1300+Generation!O1300+Retail!O1300+Misc!O1300","v":1875.8029852103027},{"$f":"+Distribution!P1300+Transmission!P1300+Generation!P1300+Retail!P1300+Misc!P1300","v":-223.8451530124569},{"$f":"+Distribution!Q1300+Transmission!Q1300+Generation!Q1300+Retail!Q1300+Misc!Q1300","v":59683.310463387083},{"$f":"+Distribution!R1300+Transmission!R1300+Generation!R1300+Retail!R1300+Misc!R1300","v":-22278.569042995594},{"$f":"+Distribution!S1300+Transmission!S1300+Generation!S1300+Retail!S1300+Misc!S1300","v":-21706.716626676742},0]
[{"$f":"ROW()","v":1301},null,null,null," Labor","F138G",null,{"$f":"+Distribution!H1301+Transmission!H1301+Generation!H1301+Retail!H1301+Misc!H1301","v":38349644.181950547},{"$f":"+Distribution!I1301+Transmission!I1301+Generation!I1301+Retail!I1301+Misc!I1301","v":18644912.423464268},{"$f":"+Distribution!J1301+Transmission!J1301+Generation!J1301+Retail!J1301+Misc!J1301","v":8538511.4087255094},{"$f":"+Distribution!K1301+Transmission!K1301+Generation!K1301+Retail!K1301+Misc!K1301","v":2734110.6765153673},{"$f":"+Distribution!L1301+Transmission!L1301+Generation!L1301+Retail!L1301+Misc!L1301","v":481298.43415058986},{"$f":"+Distribution!M1301+Transmission!M1301+Generation!M1301+Retail!M1301+Misc!M1301","v":3761020.5210410925},{"$f":"+Distribution!N1301+Transmission!N1301+Generation!N1301+Retail!N1301+Misc!N1301","v":289783.65561823791},{"$f":"+Distribution!O1301+Transmission!O1301+Generation!O1301+Retail!O1301+Misc!O1301","v":25869.483510874998},{"$f":"+Distribution!P1301+Transmission!P1301+Generation!P1301+Retail!P1301+Misc!P1301","v":13735.233676241824},{"$f":"+Distribution!Q1301+Transmission!Q1301+Generation!Q1301+Retail!Q1301+Misc!Q1301","v":3096073.2677389644},{"$f":"+Distribution!R1301+Transmission!R1301+Generation!R1301+Retail!R1301+Misc!R1301","v":390209.27958935889},{"$f":"+Distribution!S1301+Transmission!S1301+Generation!S1301+Retail!S1301+Misc!S1301","v":374119.79792003054},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,{"$f":"+Distribution!H1305+Transmission!H1305+Generation!H1305+Retail!H1305+Misc!H1305","v":38486593.821664289},{"$f":"+Distribution!I1305+Transmission!I1305+Generation!I1305+Retail!I1305+Misc!I1305","v":19361765.392975077},{"$f":"+Distribution!J1305+Transmission!J1305+Generation!J1305+Retail!J1305+Misc!J1305","v":8256405.053144359},{"$f":"+Distribution!K1305+Transmission!K1305+Generation!K1305+Retail!K1305+Misc!K1305","v":2631953.957766105},{"$f":"+Distribution!L1305+Transmission!L1305+Generation!L1305+Retail!L1305+Misc!L1305","v":489830.09153503308},{"$f":"+Distribution!M1305+Transmission!M1305+Generation!M1305+Retail!M1305+Misc!M1305","v":3544577.5529516395},{"$f":"+Distribution!N1305+Transmission!N1305+Generation!N1305+Retail!N1305+Misc!N1305","v":284704.72823068174},{"$f":"+Distribution!O1305+Transmission!O1305+Generation!O1305+Retail!O1305+Misc!O1305","v":27745.286496085304},{"$f":"+Distribution!P1305+Transmission!P1305+Generation!P1305+Retail!P1305+Misc!P1305","v":13511.388523229369},{"$f":"+Distribution!Q1305+Transmission!Q1305+Generation!Q1305+Retail!Q1305+Misc!Q1305","v":3155756.5782023519},{"$f":"+Distribution!R1305+Transmission!R1305+Generation!R1305+Retail!R1305+Misc!R1305","v":367930.71054636326},{"$f":"+Distribution!S1305+Transmission!S1305+Generation!S1305+Retail!S1305+Misc!S1305","v":352413.08129335381},0]
[{"$f":"ROW()","v":1306}]
[{"$f":"ROW()","v":1307},null,"281","Accum Deferred Income Taxes",null,"F104G",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,"F104G",null,{"$f":"+Distribution!H1309+Transmission!H1309+Generation!H1309+Retail!H1309+Misc!H1309","v":-1771978701.8716617},{"$f":"+Distribution!I1309+Transmission!I1309+Generation!I1309+Retail!I1309+Misc!I1309","v":-704411021.75809741},{"$f":"+Distribution!J1309+Transmission!J1309+Generation!J1309+Retail!J1309+Misc!J1309","v":-462959891.87445217},{"$f":"+Distribution!K1309+Transmission!K1309+Generation!K1309+Retail!K1309+Misc!K1309","v":-149782981.23724145},{"$f":"+Distribution!L1309+Transmission!L1309+Generation!L1309+Retail!L1309+Misc!L1309","v":-7626133.2790774619},{"$f":"+Distribution!M1309+Transmission!M1309+Generation!M1309+Retail!M1309+Misc!M1309","v":-246398477.07924229},{"$f":"+Distribution!N1309+Transmission!N1309+Generation!N1309+Retail!N1309+Misc!N1309","v":-14799798.433899503},{"$f":"+Distribution!O1309+Transmission!O1309+Generation!O1309+Retail!O1309+Misc!O1309","v":-547344.71821725986},{"$f":"+Distribution!P1309+Transmission!P1309+Generation!P1309+Retail!P1309+Misc!P1309","v":-689016.99104652938},{"$f":"+Distribution!Q1309+Transmission!Q1309+Generation!Q1309+Retail!Q1309+Misc!Q1309","v":-134149114.14890921},{"$f":"+Distribution!R1309+Transmission!R1309+Generation!R1309+Retail!R1309+Misc!R1309","v":-25736069.460615009},{"$f":"+Distribution!S1309+Transmission!S1309+Generation!S1309+Retail!S1309+Misc!S1309","v":-24878852.890863337},{"$f":"ROUND(SUM(I1309:S1309)-H1309,0)","v":0}]
[{"$f":"ROW()","v":1310},null,null,null," Labor","F138G",null,{"$f":"+Distribution!H1310+Transmission!H1310+Generation!H1310+Retail!H1310+Misc!H1310","v":8336535.569758743},{"$f":"+Distribution!I1310+Transmission!I1310+Generation!I1310+Retail!I1310+Misc!I1310","v":4053074.7788894046},{"$f":"+Distribution!J1310+Transmission!J1310+Generation!J1310+Retail!J1310+Misc!J1310","v":1856121.6300706388},{"$f":"+Distribution!K1310+Transmission!K1310+Generation!K1310+Retail!K1310+Misc!K1310","v":594347.38946431072},{"$f":"+Distribution!L1310+Transmission!L1310+Generation!L1310+Retail!L1310+Misc!L1310","v":104625.78210449255},{"$f":"+Distribution!M1310+Transmission!M1310+Generation!M1310+Retail!M1310+Misc!M1310","v":817579.45923807262},{"$f":"+Distribution!N1310+Transmission!N1310+Generation!N1310+Retail!N1310+Misc!N1310","v":62993.850507044932},{"$f":"+Distribution!O1310+Transmission!O1310+Generation!O1310+Retail!O1310+Misc!O1310","v":5623.5689811484372},{"$f":"+Distribution!P1310+Transmission!P1310+Generation!P1310+Retail!P1310+Misc!P1310","v":2985.7973012127745},{"$f":"+Distribution!Q1310+Transmission!Q1310+Generation!Q1310+Retail!Q1310+Misc!Q1310","v":673031.66622945922},{"$f":"+Distribution!R1310+Transmission!R1310+Generation!R1310+Retail!R1310+Misc!R1310","v":84824.608111427093},{"$f":"+Distribution!S1310+Transmission!S1310+Generation!S1310+Retail!S1310+Misc!S1310","v":81327.03886152865},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":-1763642166.3019032},{"$f":"+Distribution!I1311+Transmission!I1311+Generation!I1311+Retail!I1311+Misc!I1311","v":-700357946.97920799},{"$f":"+Distribution!J1311+Transmission!J1311+Generation!J1311+Retail!J1311+Misc!J1311","v":-461103770.24438155},{"$f":"+Distribution!K1311+Transmission!K1311+Generation!K1311+Retail!K1311+Misc!K1311","v":-149188633.84777713},{"$f":"+Distribution!L1311+Transmission!L1311+Generation!L1311+Retail!L1311+Misc!L1311","v":-7521507.4969729688},{"$f":"+Distribution!M1311+Transmission!M1311+Generation!M1311+Retail!M1311+Misc!M1311","v":-245580897.62000427},{"$f":"+Distribution!N1311+Transmission!N1311+Generation!N1311+Retail!N1311+Misc!N1311","v":-14736804.583392458},{"$f":"+Distribution!O1311+Transmission!O1311+Generation!O1311+Retail!O1311+Misc!O1311","v":-541721.14923611155},{"$f":"+Distribution!P1311+Transmission!P1311+Generation!P1311+Retail!P1311+Misc!P1311","v":-686031.19374531659},{"$f":"+Distribution!Q1311+Transmission!Q1311+Generation!Q1311+Retail!Q1311+Misc!Q1311","v":-133476082.48267972},{"$f":"+Distribution!R1311+Transmission!R1311+Generation!R1311+Retail!R1311+Misc!R1311","v":-25651244.852503583},{"$f":"+Distribution!S1311+Transmission!S1311+Generation!S1311+Retail!S1311+Misc!S1311","v":-24797525.852001805},0]
[{"$f":"ROW()","v":1312}]
[{"$f":"ROW()","v":1313}]
[{"$f":"ROW()","v":1314},null,"283","Accum Deferred Income Taxes ",null,"F104G",null,{"$f":"+Distribution!H1314+Transmission!H1314+Generation!H1314+Retail!H1314+Misc!H1314","v":-21362003.259308577},{"$f":"+Distribution!I1314+Transmission!I1314+Generation!I1314+Retail!I1314+Misc!I1314","v":-7667296.8637161627},{"$f":"+Distribution!J1314+Transmission!J1314+Generation!J1314+Retail!J1314+Misc!J1314","v":-5717218.326765487},{"$f":"+Distribution!K1314+Transmission!K1314+Generation!K1314+Retail!K1314+Misc!K1314","v":-1884840.8944874115},{"$f":"+Distribution!L1314+Transmission!L1314+Generation!L1314+Retail!L1314+Misc!L1314","v":-62817.002469257044},{"$f":"+Distribution!M1314+Transmission!M1314+Generation!M1314+Retail!M1314+Misc!M1314","v":-3572640.6300534941},{"$f":"+Distribution!N1314+Transmission!N1314+Generation!N1314+Retail!N1314+Misc!N1314","v":-165393.82203321261},{"$f":"+Distribution!O1314+Transmission!O1314+Generation!O1314+Retail!O1314+Misc!O1314","v":-5656.5546222030289},{"$f":"+Distribution!P1314+Transmission!P1314+Generation!P1314+Retail!P1314+Misc!P1314","v":-8752.5064631141522},{"$f":"+Distribution!Q1314+Transmission!Q1314+Generation!Q1314+Retail!Q1314+Misc!Q1314","v":-1539165.65247751},{"$f":"+Distribution!R1314+Transmission!R1314+Generation!R1314+Retail!R1314+Misc!R1314","v":-374425.363893228},{"$f":"+Distribution!S1314+Transmission!S1314+Generation!S1314+Retail!S1314+Misc!S1314","v":-363795.642327498},{"$f":"ROUND(SUM(I1314:S1314)-H1314,0)","v":0}]
[{"$f":"ROW()","v":1315},null,null,null," Labor","F138G",null,{"$f":"+Distribution!H1315+Transmission!H1315+Generation!H1315+Retail!H1315+Misc!H1315","v":-57587143.078673027},{"$f":"+Distribution!I1315+Transmission!I1315+Generation!I1315+Retail!I1315+Misc!I1315","v":-27997840.979309805},{"$f":"+Distribution!J1315+Transmission!J1315+Generation!J1315+Retail!J1315+Misc!J1315","v":-12821722.043631971},{"$f":"+Distribution!K1315+Transmission!K1315+Generation!K1315+Retail!K1315+Misc!K1315","v":-4105634.5131755471},{"$f":"+Distribution!L1315+Transmission!L1315+Generation!L1315+Retail!L1315+Misc!L1315","v":-722734.26213472581},{"$f":"+Distribution!M1315+Transmission!M1315+Generation!M1315+Retail!M1315+Misc!M1315","v":-5647677.6118031433},{"$f":"+Distribution!N1315+Transmission!N1315+Generation!N1315+Retail!N1315+Misc!N1315","v":-435149.09183440555},{"$f":"+Distribution!O1315+Transmission!O1315+Generation!O1315+Retail!O1315+Misc!O1315","v":-38846.505100386028},{"$f":"+Distribution!P1315+Transmission!P1315+Generation!P1315+Retail!P1315+Misc!P1315","v":-20625.29871672242},{"$f":"+Distribution!Q1315+Transmission!Q1315+Generation!Q1315+Retail!Q1315+Misc!Q1315","v":-4649169.9741833191},{"$f":"+Distribution!R1315+Transmission!R1315+Generation!R1315+Retail!R1315+Misc!R1315","v":-585951.6585792586},{"$f":"+Distribution!S1315+Transmission!S1315+Generation!S1315+Retail!S1315+Misc!S1315","v":-561791.14020372229},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,{"$f":"+Distribution!H1317+Transmission!H1317+Generation!H1317+Retail!H1317+Misc!H1317","v":-78949146.337981611},{"$f":"+Distribution!I1317+Transmission!I1317+Generation!I1317+Retail!I1317+Misc!I1317","v":-35665137.843025967},{"$f":"+Distribution!J1317+Transmission!J1317+Generation!J1317+Retail!J1317+Misc!J1317","v":-18538940.37039746},{"$f":"+Distribution!K1317+Transmission!K1317+Generation!K1317+Retail!K1317+Misc!K1317","v":-5990475.4076629579},{"$f":"+Distribution!L1317+Transmission!L1317+Generation!L1317+Retail!L1317+Misc!L1317","v":-785551.26460398291},{"$f":"+Distribution!M1317+Transmission!M1317+Generation!M1317+Retail!M1317+Misc!M1317","v":-9220318.2418566346},{"$f":"+Distribution!N1317+Transmission!N1317+Generation!N1317+Retail!N1317+Misc!N1317","v":-600542.91386761819},{"$f":"+Distribution!O1317+Transmission!O1317+Generation!O1317+Retail!O1317+Misc!O1317","v":-44503.059722589052},{"$f":"+Distribution!P1317+Transmission!P1317+Generation!P1317+Retail!P1317+Misc!P1317","v":-29377.80517983657},{"$f":"+Distribution!Q1317+Transmission!Q1317+Generation!Q1317+Retail!Q1317+Misc!Q1317","v":-6188335.6266608285},{"$f":"+Distribution!R1317+Transmission!R1317+Generation!R1317+Retail!R1317+Misc!R1317","v":-960377.02247248671},{"$f":"+Distribution!S1317+Transmission!S1317+Generation!S1317+Retail!S1317+Misc!S1317","v":-925586.78253122035},{"$f":"ROUND(SUM(I1317:S1317)-H1317,0)","v":0}]
[{"$f":"ROW()","v":1318}]
[{"$f":"ROW()","v":1319},null,"255","Accum Investment Tax Credit",null,"F104G",null,{"$f":"+Distribution!H1319+Transmission!H1319+Generation!H1319+Retail!H1319+Misc!H1319","v":-80741.263229999779},{"$f":"+Distribution!I1319+Transmission!I1319+Generation!I1319+Retail!I1319+Misc!I1319","v":-31925.609719670374},{"$f":"+Distribution!J1319+Transmission!J1319+Generation!J1319+Retail!J1319+Misc!J1319","v":-21201.456854688266},{"$f":"+Distribution!K1319+Transmission!K1319+Generation!K1319+Retail!K1319+Misc!K1319","v":-6860.1547792696419},{"$f":"+Distribution!L1319+Transmission!L1319+Generation!L1319+Retail!L1319+Misc!L1319","v":-347.22713788390132},{"$f":"+Distribution!M1319+Transmission!M1319+Generation!M1319+Retail!M1319+Misc!M1319","v":-11259.491081145829},{"$f":"+Distribution!N1319+Transmission!N1319+Generation!N1319+Retail!N1319+Misc!N1319","v":-677.90733971184352},{"$f":"+Distribution!O1319+Transmission!O1319+Generation!O1319+Retail!O1319+Misc!O1319","v":-24.340213232119019},{"$f":"+Distribution!P1319+Transmission!P1319+Generation!P1319+Retail!P1319+Misc!P1319","v":-31.456414339060853},{"$f":"+Distribution!Q1319+Transmission!Q1319+Generation!Q1319+Retail!Q1319+Misc!Q1319","v":-6101.3808677137904},{"$f":"+Distribution!R1319+Transmission!R1319+Generation!R1319+Retail!R1319+Misc!R1319","v":-1175.7757205230614},{"$f":"+Distribution!S1319+Transmission!S1319+Generation!S1319+Retail!S1319+Misc!S1319","v":-1136.4631018218759},{"$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":-1860049232.2209656},{"$f":"+Distribution!I1320+Transmission!I1320+Generation!I1320+Retail!I1320+Misc!I1320","v":-736442806.8219918},{"$f":"+Distribution!J1320+Transmission!J1320+Generation!J1320+Retail!J1320+Misc!J1320","v":-480732745.27914792},{"$f":"+Distribution!K1320+Transmission!K1320+Generation!K1320+Retail!K1320+Misc!K1320","v":-157084139.22053811},{"$f":"+Distribution!L1320+Transmission!L1320+Generation!L1320+Retail!L1320+Misc!L1320","v":-7962184.4943151195},{"$f":"+Distribution!M1320+Transmission!M1320+Generation!M1320+Retail!M1320+Misc!M1320","v":-260749524.11811537},{"$f":"+Distribution!N1320+Transmission!N1320+Generation!N1320+Retail!N1320+Misc!N1320","v":-15459052.504050625},{"$f":"+Distribution!O1320+Transmission!O1320+Generation!O1320+Retail!O1320+Misc!O1320","v":-595142.19425729383},{"$f":"+Distribution!P1320+Transmission!P1320+Generation!P1320+Retail!P1320+Misc!P1320","v":-787453.54586810898},{"$f":"+Distribution!Q1320+Transmission!Q1320+Generation!Q1320+Retail!Q1320+Misc!Q1320","v":-147612281.46552449},{"$f":"+Distribution!R1320+Transmission!R1320+Generation!R1320+Retail!R1320+Misc!R1320","v":-26759973.00563788},{"$f":"+Distribution!S1320+Transmission!S1320+Generation!S1320+Retail!S1320+Misc!S1320","v":-25863929.571518514},{"$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":-1037760301.1446775},{"$f":"+Distribution!I1325+Transmission!I1325+Generation!I1325+Retail!I1325+Misc!I1325","v":-345261514.66116917},{"$f":"+Distribution!J1325+Transmission!J1325+Generation!J1325+Retail!J1325+Misc!J1325","v":-282712314.61035258},{"$f":"+Distribution!K1325+Transmission!K1325+Generation!K1325+Retail!K1325+Misc!K1325","v":-94099878.947383627},{"$f":"+Distribution!L1325+Transmission!L1325+Generation!L1325+Retail!L1325+Misc!L1325","v":-1938988.9941642827},{"$f":"+Distribution!M1325+Transmission!M1325+Generation!M1325+Retail!M1325+Misc!M1325","v":-193546462.05129546},{"$f":"+Distribution!N1325+Transmission!N1325+Generation!N1325+Retail!N1325+Misc!N1325","v":-7520866.268353194},{"$f":"+Distribution!O1325+Transmission!O1325+Generation!O1325+Retail!O1325+Misc!O1325","v":-239507.68021286366},{"$f":"+Distribution!P1325+Transmission!P1325+Generation!P1325+Retail!P1325+Misc!P1325","v":-427633.81182145642},{"$f":"+Distribution!Q1325+Transmission!Q1325+Generation!Q1325+Retail!Q1325+Misc!Q1325","v":-72204402.739866659},{"$f":"+Distribution!R1325+Transmission!R1325+Generation!R1325+Retail!R1325+Misc!R1325","v":-20353810.600013234},{"$f":"+Distribution!S1325+Transmission!S1325+Generation!S1325+Retail!S1325+Misc!S1325","v":-19454920.780044951},{"$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":-73881999.789204523},{"$f":"+Distribution!I1326+Transmission!I1326+Generation!I1326+Retail!I1326+Misc!I1326","v":-24580446.10617717},{"$f":"+Distribution!J1326+Transmission!J1326+Generation!J1326+Retail!J1326+Misc!J1326","v":-20127336.867105328},{"$f":"+Distribution!K1326+Transmission!K1326+Generation!K1326+Retail!K1326+Misc!K1326","v":-6699318.9360647239},{"$f":"+Distribution!L1326+Transmission!L1326+Generation!L1326+Retail!L1326+Misc!L1326","v":-138043.80867152056},{"$f":"+Distribution!M1326+Transmission!M1326+Generation!M1326+Retail!M1326+Misc!M1326","v":-13779289.545670854},{"$f":"+Distribution!N1326+Transmission!N1326+Generation!N1326+Retail!N1326+Misc!N1326","v":-535438.32756003668},{"$f":"+Distribution!O1326+Transmission!O1326+Generation!O1326+Retail!O1326+Misc!O1326","v":-17051.438910778586},{"$f":"+Distribution!P1326+Transmission!P1326+Generation!P1326+Retail!P1326+Misc!P1326","v":-30444.835054877367},{"$f":"+Distribution!Q1326+Transmission!Q1326+Generation!Q1326+Retail!Q1326+Misc!Q1326","v":-5140498.8821814181},{"$f":"+Distribution!R1326+Transmission!R1326+Generation!R1326+Retail!R1326+Misc!R1326","v":-1449063.1688271142},{"$f":"+Distribution!S1326+Transmission!S1326+Generation!S1326+Retail!S1326+Misc!S1326","v":-1385067.8729807024},0]
[{"$f":"ROW()","v":1327},null,null,null,"Total Steam Prod Accumulated Depr",null,null,{"$f":"+Distribution!H1327+Transmission!H1327+Generation!H1327+Retail!H1327+Misc!H1327","v":-1111642300.933882},{"$f":"+Distribution!I1327+Transmission!I1327+Generation!I1327+Retail!I1327+Misc!I1327","v":-369841960.76734632},{"$f":"+Distribution!J1327+Transmission!J1327+Generation!J1327+Retail!J1327+Misc!J1327","v":-302839651.47745788},{"$f":"+Distribution!K1327+Transmission!K1327+Generation!K1327+Retail!K1327+Misc!K1327","v":-100799197.88344835},{"$f":"+Distribution!L1327+Transmission!L1327+Generation!L1327+Retail!L1327+Misc!L1327","v":-2077032.8028358032},{"$f":"+Distribution!M1327+Transmission!M1327+Generation!M1327+Retail!M1327+Misc!M1327","v":-207325751.59696633},{"$f":"+Distribution!N1327+Transmission!N1327+Generation!N1327+Retail!N1327+Misc!N1327","v":-8056304.5959132304},{"$f":"+Distribution!O1327+Transmission!O1327+Generation!O1327+Retail!O1327+Misc!O1327","v":-256559.11912364225},{"$f":"+Distribution!P1327+Transmission!P1327+Generation!P1327+Retail!P1327+Misc!P1327","v":-458078.64687633381},{"$f":"+Distribution!Q1327+Transmission!Q1327+Generation!Q1327+Retail!Q1327+Misc!Q1327","v":-77344901.62204808},{"$f":"+Distribution!R1327+Transmission!R1327+Generation!R1327+Retail!R1327+Misc!R1327","v":-21802873.768840346},{"$f":"+Distribution!S1327+Transmission!S1327+Generation!S1327+Retail!S1327+Misc!S1327","v":-20839988.653025653},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":-126802694.88210061},{"$f":"+Distribution!I1331+Transmission!I1331+Generation!I1331+Retail!I1331+Misc!I1331","v":-42187093.156118542},{"$f":"+Distribution!J1331+Transmission!J1331+Generation!J1331+Retail!J1331+Misc!J1331","v":-34544280.918634981},{"$f":"+Distribution!K1331+Transmission!K1331+Generation!K1331+Retail!K1331+Misc!K1331","v":-11497952.104591245},{"$f":"+Distribution!L1331+Transmission!L1331+Generation!L1331+Retail!L1331+Misc!L1331","v":-236922.75522157142},{"$f":"+Distribution!M1331+Transmission!M1331+Generation!M1331+Retail!M1331+Misc!M1331","v":-23649211.6203807},{"$f":"+Distribution!N1331+Transmission!N1331+Generation!N1331+Retail!N1331+Misc!N1331","v":-918965.68949800194},{"$f":"+Distribution!O1331+Transmission!O1331+Generation!O1331+Retail!O1331+Misc!O1331","v":-29265.158112574078},{"$f":"+Distribution!P1331+Transmission!P1331+Generation!P1331+Retail!P1331+Misc!P1331","v":-52252.066013562093},{"$f":"+Distribution!Q1331+Transmission!Q1331+Generation!Q1331+Retail!Q1331+Misc!Q1331","v":-8822569.951527942},{"$f":"+Distribution!R1331+Transmission!R1331+Generation!R1331+Retail!R1331+Misc!R1331","v":-2487007.8691145936},{"$f":"+Distribution!S1331+Transmission!S1331+Generation!S1331+Retail!S1331+Misc!S1331","v":-2377173.5928868945},{"$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,{"$f":"+Distribution!H1333+Transmission!H1333+Generation!H1333+Retail!H1333+Misc!H1333","v":-117611454.16356641},{"$f":"+Distribution!I1333+Transmission!I1333+Generation!I1333+Retail!I1333+Misc!I1333","v":-39129179.21530176},{"$f":"+Distribution!J1333+Transmission!J1333+Generation!J1333+Retail!J1333+Misc!J1333","v":-32040353.051273379},{"$f":"+Distribution!K1333+Transmission!K1333+Generation!K1333+Retail!K1333+Misc!K1333","v":-10664527.817656845},{"$f":"+Distribution!L1333+Transmission!L1333+Generation!L1333+Retail!L1333+Misc!L1333","v":-219749.50762644317},{"$f":"+Distribution!M1333+Transmission!M1333+Generation!M1333+Retail!M1333+Misc!M1333","v":-21935008.32991768},{"$f":"+Distribution!N1333+Transmission!N1333+Generation!N1333+Retail!N1333+Misc!N1333","v":-852354.84284286364},{"$f":"+Distribution!O1333+Transmission!O1333+Generation!O1333+Retail!O1333+Misc!O1333","v":-27143.885271103878},{"$f":"+Distribution!P1333+Transmission!P1333+Generation!P1333+Retail!P1333+Misc!P1333","v":-48464.596691889325},{"$f":"+Distribution!Q1333+Transmission!Q1333+Generation!Q1333+Retail!Q1333+Misc!Q1333","v":-8183069.6297406442},{"$f":"+Distribution!R1333+Transmission!R1333+Generation!R1333+Retail!R1333+Misc!R1333","v":-2306738.1357688261},{"$f":"+Distribution!S1333+Transmission!S1333+Generation!S1333+Retail!S1333+Misc!S1333","v":-2204865.1514749723},{"$f":"ROUND(SUM(I1333:S1333)-H1333,0)","v":0}]
[{"$f":"ROW()","v":1334},null,null,null,"Simple Cycle Combustion Turbine","F10",null,{"$f":"+Distribution!H1334+Transmission!H1334+Generation!H1334+Retail!H1334+Misc!H1334","v":-11514132.437452823},{"$f":"+Distribution!I1334+Transmission!I1334+Generation!I1334+Retail!I1334+Misc!I1334","v":-3830737.0218144818},{"$f":"+Distribution!J1334+Transmission!J1334+Generation!J1334+Retail!J1334+Misc!J1334","v":-3136742.6837699125},{"$f":"+Distribution!K1334+Transmission!K1334+Generation!K1334+Retail!K1334+Misc!K1334","v":-1044054.650532833},{"$f":"+Distribution!L1334+Transmission!L1334+Generation!L1334+Retail!L1334+Misc!L1334","v":-21513.422751809892},{"$f":"+Distribution!M1334+Transmission!M1334+Generation!M1334+Retail!M1334+Misc!M1334","v":-2147431.920840425},{"$f":"+Distribution!N1334+Transmission!N1334+Generation!N1334+Retail!N1334+Misc!N1334","v":-83445.329487620882},{"$f":"+Distribution!O1334+Transmission!O1334+Generation!O1334+Retail!O1334+Misc!O1334","v":-2657.3796923202481},{"$f":"+Distribution!P1334+Transmission!P1334+Generation!P1334+Retail!P1334+Misc!P1334","v":-4744.6720968357613},{"$f":"+Distribution!Q1334+Transmission!Q1334+Generation!Q1334+Retail!Q1334+Misc!Q1334","v":-801120.50422142912},{"$f":"+Distribution!R1334+Transmission!R1334+Generation!R1334+Retail!R1334+Misc!R1334","v":-225829.09617652747},{"$f":"+Distribution!S1334+Transmission!S1334+Generation!S1334+Retail!S1334+Misc!S1334","v":-215855.75606862712},0]
[{"$f":"ROW()","v":1335},null,null,null,"Wind Generation","F10",null,{"$f":"+Distribution!H1335+Transmission!H1335+Generation!H1335+Retail!H1335+Misc!H1335","v":-206366739.45549339},{"$f":"+Distribution!I1335+Transmission!I1335+Generation!I1335+Retail!I1335+Misc!I1335","v":-68657948.238624379},{"$f":"+Distribution!J1335+Transmission!J1335+Generation!J1335+Retail!J1335+Misc!J1335","v":-56219551.379736587},{"$f":"+Distribution!K1335+Transmission!K1335+Generation!K1335+Retail!K1335+Misc!K1335","v":-18712495.727682404},{"$f":"+Distribution!L1335+Transmission!L1335+Generation!L1335+Retail!L1335+Misc!L1335","v":-385583.10249910445},{"$f":"+Distribution!M1335+Transmission!M1335+Generation!M1335+Retail!M1335+Misc!M1335","v":-38488225.327771373},{"$f":"+Distribution!N1335+Transmission!N1335+Generation!N1335+Retail!N1335+Misc!N1335","v":-1495582.9857520009},{"$f":"+Distribution!O1335+Transmission!O1335+Generation!O1335+Retail!O1335+Misc!O1335","v":-47627.972457183991},{"$f":"+Distribution!P1335+Transmission!P1335+Generation!P1335+Retail!P1335+Misc!P1335","v":-85038.322750616426},{"$f":"+Distribution!Q1335+Transmission!Q1335+Generation!Q1335+Retail!Q1335+Misc!Q1335","v":-14358409.308316985},{"$f":"+Distribution!R1335+Transmission!R1335+Generation!R1335+Retail!R1335+Misc!R1335","v":-4047514.1748882593},{"$f":"+Distribution!S1335+Transmission!S1335+Generation!S1335+Retail!S1335+Misc!S1335","v":-3868762.9150144928},0]
[{"$f":"ROW()","v":1336},null,null,null,"Total Other Production - Accum Depr",null,null,{"$f":"+Distribution!H1336+Transmission!H1336+Generation!H1336+Retail!H1336+Misc!H1336","v":-335492326.05651259},{"$f":"+Distribution!I1336+Transmission!I1336+Generation!I1336+Retail!I1336+Misc!I1336","v":-111617864.47574061},{"$f":"+Distribution!J1336+Transmission!J1336+Generation!J1336+Retail!J1336+Misc!J1336","v":-91396647.11477989},{"$f":"+Distribution!K1336+Transmission!K1336+Generation!K1336+Retail!K1336+Misc!K1336","v":-30421078.195872083},{"$f":"+Distribution!L1336+Transmission!L1336+Generation!L1336+Retail!L1336+Misc!L1336","v":-626846.03287735744},{"$f":"+Distribution!M1336+Transmission!M1336+Generation!M1336+Retail!M1336+Misc!M1336","v":-62570665.578529477},{"$f":"+Distribution!N1336+Transmission!N1336+Generation!N1336+Retail!N1336+Misc!N1336","v":-2431383.1580824852},{"$f":"+Distribution!O1336+Transmission!O1336+Generation!O1336+Retail!O1336+Misc!O1336","v":-77429.237420608115},{"$f":"+Distribution!P1336+Transmission!P1336+Generation!P1336+Retail!P1336+Misc!P1336","v":-138247.59153934152},{"$f":"+Distribution!Q1336+Transmission!Q1336+Generation!Q1336+Retail!Q1336+Misc!Q1336","v":-23342599.442279056},{"$f":"+Distribution!R1336+Transmission!R1336+Generation!R1336+Retail!R1336+Misc!R1336","v":-6580081.4068336133},{"$f":"+Distribution!S1336+Transmission!S1336+Generation!S1336+Retail!S1336+Misc!S1336","v":-6289483.822558092},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":-1573937321.8724952},{"$f":"+Distribution!I1342+Transmission!I1342+Generation!I1342+Retail!I1342+Misc!I1342","v":-523646918.39920551},{"$f":"+Distribution!J1342+Transmission!J1342+Generation!J1342+Retail!J1342+Misc!J1342","v":-428780579.51087278},{"$f":"+Distribution!K1342+Transmission!K1342+Generation!K1342+Retail!K1342+Misc!K1342","v":-142718228.18391168},{"$f":"+Distribution!L1342+Transmission!L1342+Generation!L1342+Retail!L1342+Misc!L1342","v":-2940801.590934732},{"$f":"+Distribution!M1342+Transmission!M1342+Generation!M1342+Retail!M1342+Misc!M1342","v":-293545628.7958765},{"$f":"+Distribution!N1342+Transmission!N1342+Generation!N1342+Retail!N1342+Misc!N1342","v":-11406653.443493718},{"$f":"+Distribution!O1342+Transmission!O1342+Generation!O1342+Retail!O1342+Misc!O1342","v":-363253.51465682447},{"$f":"+Distribution!P1342+Transmission!P1342+Generation!P1342+Retail!P1342+Misc!P1342","v":-648578.30442923738},{"$f":"+Distribution!Q1342+Transmission!Q1342+Generation!Q1342+Retail!Q1342+Misc!Q1342","v":-109510071.01585507},{"$f":"+Distribution!R1342+Transmission!R1342+Generation!R1342+Retail!R1342+Misc!R1342","v":-30869963.044788554},{"$f":"+Distribution!S1342+Transmission!S1342+Generation!S1342+Retail!S1342+Misc!S1342","v":-29506646.068470642},{"$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":-609866395.13676333},{"$f":"+Distribution!I1347+Transmission!I1347+Generation!I1347+Retail!I1347+Misc!I1347","v":-202004592.45815554},{"$f":"+Distribution!J1347+Transmission!J1347+Generation!J1347+Retail!J1347+Misc!J1347","v":-165408490.29122639},{"$f":"+Distribution!K1347+Transmission!K1347+Generation!K1347+Retail!K1347+Misc!K1347","v":-55055680.665082403},{"$f":"+Distribution!L1347+Transmission!L1347+Generation!L1347+Retail!L1347+Misc!L1347","v":-1134457.9830491508},{"$f":"+Distribution!M1347+Transmission!M1347+Generation!M1347+Retail!M1347+Misc!M1347","v":-115845530.14989303},{"$f":"+Distribution!N1347+Transmission!N1347+Generation!N1347+Retail!N1347+Misc!N1347","v":-4400286.3364656456},{"$f":"+Distribution!O1347+Transmission!O1347+Generation!O1347+Retail!O1347+Misc!O1347","v":-140130.44975336528},{"$f":"+Distribution!P1347+Transmission!P1347+Generation!P1347+Retail!P1347+Misc!P1347","v":-250198.7340323636},{"$f":"+Distribution!Q1347+Transmission!Q1347+Generation!Q1347+Retail!Q1347+Misc!Q1347","v":-42245139.784737505},{"$f":"+Distribution!R1347+Transmission!R1347+Generation!R1347+Retail!R1347+Misc!R1347","v":-11999260.402035153},{"$f":"+Distribution!S1347+Transmission!S1347+Generation!S1347+Retail!S1347+Misc!S1347","v":-11382627.882332804},{"$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":-3360196.2576226606},{"$f":"+Distribution!I1352+Transmission!I1352+Generation!I1352+Retail!I1352+Misc!I1352","v":-1619123.4850027487},{"$f":"+Distribution!J1352+Transmission!J1352+Generation!J1352+Retail!J1352+Misc!J1352","v":-1046951.1537918804},{"$f":"+Distribution!K1352+Transmission!K1352+Generation!K1352+Retail!K1352+Misc!K1352","v":-332101.24874128465},{"$f":"+Distribution!L1352+Transmission!L1352+Generation!L1352+Retail!L1352+Misc!L1352","v":-2349.3673615611847},{"$f":"+Distribution!M1352+Transmission!M1352+Generation!M1352+Retail!M1352+Misc!M1352","v":0},{"$f":"+Distribution!N1352+Transmission!N1352+Generation!N1352+Retail!N1352+Misc!N1352","v":-45380.657978875861},{"$f":"+Distribution!O1352+Transmission!O1352+Generation!O1352+Retail!O1352+Misc!O1352","v":-708.76237936071448},{"$f":"+Distribution!P1352+Transmission!P1352+Generation!P1352+Retail!P1352+Misc!P1352","v":-540.66747713699374},{"$f":"+Distribution!Q1352+Transmission!Q1352+Generation!Q1352+Retail!Q1352+Misc!Q1352","v":-313040.91488981299},{"$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,{"$f":"+Distribution!H1354+Transmission!H1354+Generation!H1354+Retail!H1354+Misc!H1354","v":-8915903.9065797944},{"$f":"+Distribution!I1354+Transmission!I1354+Generation!I1354+Retail!I1354+Misc!I1354","v":-4296162.5745588243},{"$f":"+Distribution!J1354+Transmission!J1354+Generation!J1354+Retail!J1354+Misc!J1354","v":-2777967.465714464},{"$f":"+Distribution!K1354+Transmission!K1354+Generation!K1354+Retail!K1354+Misc!K1354","v":-881193.41669862566},{"$f":"+Distribution!L1354+Transmission!L1354+Generation!L1354+Retail!L1354+Misc!L1354","v":-6233.7828004588782},{"$f":"+Distribution!M1354+Transmission!M1354+Generation!M1354+Retail!M1354+Misc!M1354","v":0},{"$f":"+Distribution!N1354+Transmission!N1354+Generation!N1354+Retail!N1354+Misc!N1354","v":-120412.48627640642},{"$f":"+Distribution!O1354+Transmission!O1354+Generation!O1354+Retail!O1354+Misc!O1354","v":-1880.6214823445641},{"$f":"+Distribution!P1354+Transmission!P1354+Generation!P1354+Retail!P1354+Misc!P1354","v":-1434.6005119882182},{"$f":"+Distribution!Q1354+Transmission!Q1354+Generation!Q1354+Retail!Q1354+Misc!Q1354","v":-830618.9585366837},{"$f":"+Distribution!R1354+Transmission!R1354+Generation!R1354+Retail!R1354+Misc!R1354","v":0},{"$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":-98103208.506054446},{"$f":"+Distribution!I1356+Transmission!I1356+Generation!I1356+Retail!I1356+Misc!I1356","v":-47271408.176215976},{"$f":"+Distribution!J1356+Transmission!J1356+Generation!J1356+Retail!J1356+Misc!J1356","v":-30566448.939731263},{"$f":"+Distribution!K1356+Transmission!K1356+Generation!K1356+Retail!K1356+Misc!K1356","v":-9695921.1761749275},{"$f":"+Distribution!L1356+Transmission!L1356+Generation!L1356+Retail!L1356+Misc!L1356","v":-68591.373377583877},{"$f":"+Distribution!M1356+Transmission!M1356+Generation!M1356+Retail!M1356+Misc!M1356","v":0},{"$f":"+Distribution!N1356+Transmission!N1356+Generation!N1356+Retail!N1356+Misc!N1356","v":-1324919.0852302732},{"$f":"+Distribution!O1356+Transmission!O1356+Generation!O1356+Retail!O1356+Misc!O1356","v":-20692.798322698342},{"$f":"+Distribution!P1356+Transmission!P1356+Generation!P1356+Retail!P1356+Misc!P1356","v":-15785.153656334223},{"$f":"+Distribution!Q1356+Transmission!Q1356+Generation!Q1356+Retail!Q1356+Misc!Q1356","v":-9139441.8033454176},{"$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,{"$f":"+Distribution!H1365+Transmission!H1365+Generation!H1365+Retail!H1365+Misc!H1365","v":-174009382.47800928},{"$f":"+Distribution!I1365+Transmission!I1365+Generation!I1365+Retail!I1365+Misc!I1365","v":-83052132.199379787},{"$f":"+Distribution!J1365+Transmission!J1365+Generation!J1365+Retail!J1365+Misc!J1365","v":-53455781.298564389},{"$f":"+Distribution!K1365+Transmission!K1365+Generation!K1365+Retail!K1365+Misc!K1365","v":-16956599.796845201},{"$f":"+Distribution!L1365+Transmission!L1365+Generation!L1365+Retail!L1365+Misc!L1365","v":-2132682.6058151242},{"$f":"+Distribution!M1365+Transmission!M1365+Generation!M1365+Retail!M1365+Misc!M1365","v":0},{"$f":"+Distribution!N1365+Transmission!N1365+Generation!N1365+Retail!N1365+Misc!N1365","v":-2317069.4442789326},{"$f":"+Distribution!O1365+Transmission!O1365+Generation!O1365+Retail!O1365+Misc!O1365","v":-36188.361421193862},{"$f":"+Distribution!P1365+Transmission!P1365+Generation!P1365+Retail!P1365+Misc!P1365","v":-27605.683711607988},{"$f":"+Distribution!Q1365+Transmission!Q1365+Generation!Q1365+Retail!Q1365+Misc!Q1365","v":-16031323.087993069},{"$f":"+Distribution!R1365+Transmission!R1365+Generation!R1365+Retail!R1365+Misc!R1365","v":0},{"$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":-86471349.601963431},{"$f":"+Distribution!I1367+Transmission!I1367+Generation!I1367+Retail!I1367+Misc!I1367","v":-54751243.482015781},{"$f":"+Distribution!J1367+Transmission!J1367+Generation!J1367+Retail!J1367+Misc!J1367","v":-16477484.593613332},{"$f":"+Distribution!K1367+Transmission!K1367+Generation!K1367+Retail!K1367+Misc!K1367","v":-5226789.4159483053},{"$f":"+Distribution!L1367+Transmission!L1367+Generation!L1367+Retail!L1367+Misc!L1367","v":-684583.6274883108},{"$f":"+Distribution!M1367+Transmission!M1367+Generation!M1367+Retail!M1367+Misc!M1367","v":0},{"$f":"+Distribution!N1367+Transmission!N1367+Generation!N1367+Retail!N1367+Misc!N1367","v":-714225.38672096177},{"$f":"+Distribution!O1367+Transmission!O1367+Generation!O1367+Retail!O1367+Misc!O1367","v":-11154.886399571658},{"$f":"+Distribution!P1367+Transmission!P1367+Generation!P1367+Retail!P1367+Misc!P1367","v":-8509.3177389664143},{"$f":"+Distribution!Q1367+Transmission!Q1367+Generation!Q1367+Retail!Q1367+Misc!Q1367","v":-8597358.8920382112},{"$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,{"$f":"+Distribution!H1369+Transmission!H1369+Generation!H1369+Retail!H1369+Misc!H1369","v":-64173863.715675086},{"$f":"+Distribution!I1369+Transmission!I1369+Generation!I1369+Retail!I1369+Misc!I1369","v":-39300159.747043334},{"$f":"+Distribution!J1369+Transmission!J1369+Generation!J1369+Retail!J1369+Misc!J1369","v":-13570602.85236791},{"$f":"+Distribution!K1369+Transmission!K1369+Generation!K1369+Retail!K1369+Misc!K1369","v":-4304703.363782065},{"$f":"+Distribution!L1369+Transmission!L1369+Generation!L1369+Retail!L1369+Misc!L1369","v":-39710.356484319535},{"$f":"+Distribution!M1369+Transmission!M1369+Generation!M1369+Retail!M1369+Misc!M1369","v":0},{"$f":"+Distribution!N1369+Transmission!N1369+Generation!N1369+Retail!N1369+Misc!N1369","v":-588225.04219035082},{"$f":"+Distribution!O1369+Transmission!O1369+Generation!O1369+Retail!O1369+Misc!O1369","v":-9186.9928526919339},{"$f":"+Distribution!P1369+Transmission!P1369+Generation!P1369+Retail!P1369+Misc!P1369","v":-7008.1431983180955},{"$f":"+Distribution!Q1369+Transmission!Q1369+Generation!Q1369+Retail!Q1369+Misc!Q1369","v":-6354267.2177561065},{"$f":"+Distribution!R1369+Transmission!R1369+Generation!R1369+Retail!R1369+Misc!R1369","v":0},{"$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":-181161252.55483162},{"$f":"+Distribution!I1371+Transmission!I1371+Generation!I1371+Retail!I1371+Misc!I1371","v":-106524833.14998724},{"$f":"+Distribution!J1371+Transmission!J1371+Generation!J1371+Retail!J1371+Misc!J1371","v":-41390116.681288838},{"$f":"+Distribution!K1371+Transmission!K1371+Generation!K1371+Retail!K1371+Misc!K1371","v":-13129274.833519079},{"$f":"+Distribution!L1371+Transmission!L1371+Generation!L1371+Retail!L1371+Misc!L1371","v":-566105.09167992068},{"$f":"+Distribution!M1371+Transmission!M1371+Generation!M1371+Retail!M1371+Misc!M1371","v":0},{"$f":"+Distribution!N1371+Transmission!N1371+Generation!N1371+Retail!N1371+Misc!N1371","v":-1794076.7551727784},{"$f":"+Distribution!O1371+Transmission!O1371+Generation!O1371+Retail!O1371+Misc!O1371","v":-28020.177899225495},{"$f":"+Distribution!P1371+Transmission!P1371+Generation!P1371+Retail!P1371+Misc!P1371","v":-21374.722099906805},{"$f":"+Distribution!Q1371+Transmission!Q1371+Generation!Q1371+Retail!Q1371+Misc!Q1371","v":-17707451.143184669},{"$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,{"$f":"+Distribution!H1373+Transmission!H1373+Generation!H1373+Retail!H1373+Misc!H1373","v":-106924707.95047767},{"$f":"+Distribution!I1373+Transmission!I1373+Generation!I1373+Retail!I1373+Misc!I1373","v":-62907298.410246596},{"$f":"+Distribution!J1373+Transmission!J1373+Generation!J1373+Retail!J1373+Misc!J1373","v":-27158660.823170692},{"$f":"+Distribution!K1373+Transmission!K1373+Generation!K1373+Retail!K1373+Misc!K1373","v":-6488356.2129865121},{"$f":"+Distribution!L1373+Transmission!L1373+Generation!L1373+Retail!L1373+Misc!L1373","v":-389662.23219870985},{"$f":"+Distribution!M1373+Transmission!M1373+Generation!M1373+Retail!M1373+Misc!M1373","v":0},{"$f":"+Distribution!N1373+Transmission!N1373+Generation!N1373+Retail!N1373+Misc!N1373","v":-2003861.471170244},{"$f":"+Distribution!O1373+Transmission!O1373+Generation!O1373+Retail!O1373+Misc!O1373","v":-12688.206419630087},{"$f":"+Distribution!P1373+Transmission!P1373+Generation!P1373+Retail!P1373+Misc!P1373","v":-75027.610814417974},{"$f":"+Distribution!Q1373+Transmission!Q1373+Generation!Q1373+Retail!Q1373+Misc!Q1373","v":-7889152.9834708776},{"$f":"+Distribution!R1373+Transmission!R1373+Generation!R1373+Retail!R1373+Misc!R1373","v":0},{"$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":-68238648.668842077},{"$f":"+Distribution!I1375+Transmission!I1375+Generation!I1375+Retail!I1375+Misc!I1375","v":-54565847.678769},{"$f":"+Distribution!J1375+Transmission!J1375+Generation!J1375+Retail!J1375+Misc!J1375","v":-5235860.3051677756},{"$f":"+Distribution!K1375+Transmission!K1375+Generation!K1375+Retail!K1375+Misc!K1375","v":-469996.60945189575},{"$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},{"$f":"+Distribution!O1375+Transmission!O1375+Generation!O1375+Retail!O1375+Misc!O1375","v":-197833.2655145684},{"$f":"+Distribution!P1375+Transmission!P1375+Generation!P1375+Retail!P1375+Misc!P1375","v":-41323.32907862759},{"$f":"+Distribution!Q1375+Transmission!Q1375+Generation!Q1375+Retail!Q1375+Misc!Q1375","v":-7727787.4808601979},{"$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,{"$f":"+Distribution!H1377+Transmission!H1377+Generation!H1377+Retail!H1377+Misc!H1377","v":-27116856.64456293},{"$f":"+Distribution!I1377+Transmission!I1377+Generation!I1377+Retail!I1377+Misc!I1377","v":-18766773.574980874},{"$f":"+Distribution!J1377+Transmission!J1377+Generation!J1377+Retail!J1377+Misc!J1377","v":-3164053.6751777246},{"$f":"+Distribution!K1377+Transmission!K1377+Generation!K1377+Retail!K1377+Misc!K1377","v":-362825.124949435},{"$f":"+Distribution!L1377+Transmission!L1377+Generation!L1377+Retail!L1377+Misc!L1377","v":0},{"$f":"+Distribution!M1377+Transmission!M1377+Generation!M1377+Retail!M1377+Misc!M1377","v":-1167221.0623882851},{"$f":"+Distribution!N1377+Transmission!N1377+Generation!N1377+Retail!N1377+Misc!N1377","v":-267857.00148850062},{"$f":"+Distribution!O1377+Transmission!O1377+Generation!O1377+Retail!O1377+Misc!O1377","v":-60853.676971242094},{"$f":"+Distribution!P1377+Transmission!P1377+Generation!P1377+Retail!P1377+Misc!P1377","v":-12711.090385059422},{"$f":"+Distribution!Q1377+Transmission!Q1377+Generation!Q1377+Retail!Q1377+Misc!Q1377","v":-3155732.0985962129},{"$f":"+Distribution!R1377+Transmission!R1377+Generation!R1377+Retail!R1377+Misc!R1377","v":-79414.669812801629},{"$f":"+Distribution!S1377+Transmission!S1377+Generation!S1377+Retail!S1377+Misc!S1377","v":-79414.669812801629},{"$f":"ROUND(SUM(I1377:S1377)-H1377,0)","v":0}]
[{"$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":-3491327.7789791804},{"$f":"+Distribution!I1379+Transmission!I1379+Generation!I1379+Retail!I1379+Misc!I1379","v":0},{"$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":-3491327.7789791804},{"$f":"+Distribution!M1379+Transmission!M1379+Generation!M1379+Retail!M1379+Misc!M1379","v":0},{"$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":-12247790.932337198},{"$f":"+Distribution!I1383+Transmission!I1383+Generation!I1383+Retail!I1383+Misc!I1383","v":0},{"$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":-12247790.932337198},{"$f":"+Distribution!M1383+Transmission!M1383+Generation!M1383+Retail!M1383+Misc!M1383","v":0},{"$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,"F102G",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":1739526.1442319751},{"$f":"+Distribution!J1389+Transmission!J1389+Generation!J1389+Retail!J1389+Misc!J1389","v":714160.77041331423},{"$f":"+Distribution!K1389+Transmission!K1389+Generation!K1389+Retail!K1389+Misc!K1389","v":208778.54643472767},{"$f":"+Distribution!L1389+Transmission!L1389+Generation!L1389+Retail!L1389+Misc!L1389","v":44937.015496581182},{"$f":"+Distribution!M1389+Transmission!M1389+Generation!M1389+Retail!M1389+Misc!M1389","v":3854.7866465620195},{"$f":"+Distribution!N1389+Transmission!N1389+Generation!N1389+Retail!N1389+Misc!N1389","v":34568.518164700574},{"$f":"+Distribution!O1389+Transmission!O1389+Generation!O1389+Retail!O1389+Misc!O1389","v":1465.4508204973795},{"$f":"+Distribution!P1389+Transmission!P1389+Generation!P1389+Retail!P1389+Misc!P1389","v":872.84585732267533},{"$f":"+Distribution!Q1389+Transmission!Q1389+Generation!Q1389+Retail!Q1389+Misc!Q1389","v":281865.33733669191},{"$f":"+Distribution!R1389+Transmission!R1389+Generation!R1389+Retail!R1389+Misc!R1389","v":262.26960650379726},{"$f":"+Distribution!S1389+Transmission!S1389+Generation!S1389+Retail!S1389+Misc!S1389","v":262.26960650379726},{"$f":"ROUND(SUM(I1389:S1389)-H1389,0)","v":0}]
[{"$f":"ROW()","v":1390}]
[{"$f":"ROW()","v":1391}]
[{"$f":"ROW()","v":1392},null,"TOTAL DISTRIBUTION PLANT DEPR",null,null,null,null,{"$f":"+Distribution!H1392+Transmission!H1392+Generation!H1392+Retail!H1392+Misc!H1392","v":-831183935.04132009},{"$f":"+Distribution!I1392+Transmission!I1392+Generation!I1392+Retail!I1392+Misc!I1392","v":-471315456.33396816},{"$f":"+Distribution!J1392+Transmission!J1392+Generation!J1392+Retail!J1392+Misc!J1392","v":-194129767.01817495},{"$f":"+Distribution!K1392+Transmission!K1392+Generation!K1392+Retail!K1392+Misc!K1392","v":-57638982.652662605},{"$f":"+Distribution!L1392+Transmission!L1392+Generation!L1392+Retail!L1392+Misc!L1392","v":-19584100.133025788},{"$f":"+Distribution!M1392+Transmission!M1392+Generation!M1392+Retail!M1392+Misc!M1392","v":-1163366.2757417231},{"$f":"+Distribution!N1392+Transmission!N1392+Generation!N1392+Retail!N1392+Misc!N1392","v":-9141458.8123426251},{"$f":"+Distribution!O1392+Transmission!O1392+Generation!O1392+Retail!O1392+Misc!O1392","v":-377742.29884202976},{"$f":"+Distribution!P1392+Transmission!P1392+Generation!P1392+Retail!P1392+Misc!P1392","v":-210447.47281504102},{"$f":"+Distribution!Q1392+Transmission!Q1392+Generation!Q1392+Retail!Q1392+Misc!Q1392","v":-77464309.243334576},{"$f":"+Distribution!R1392+Transmission!R1392+Generation!R1392+Retail!R1392+Misc!R1392","v":-79152.400206297825},{"$f":"+Distribution!S1392+Transmission!S1392+Generation!S1392+Retail!S1392+Misc!S1392","v":-79152.400206297825},{"$f":"ROUND(SUM(I1392:S1392)-H1392,0)","v":0}]
[{"$f":"ROW()","v":1393}]
[{"$f":"ROW()","v":1394}]
[{"$f":"ROW()","v":1395},null,"108GP","General Plant Accumulated Depr"]
[{"$f":"ROW()","v":1396},null,null,null,"Situs","F107G",null,{"$f":"+Distribution!H1396+Transmission!H1396+Generation!H1396+Retail!H1396+Misc!H1396","v":-68614064.873244807},{"$f":"+Distribution!I1396+Transmission!I1396+Generation!I1396+Retail!I1396+Misc!I1396","v":-34634265.793736421},{"$f":"+Distribution!J1396+Transmission!J1396+Generation!J1396+Retail!J1396+Misc!J1396","v":-16865047.556442246},{"$f":"+Distribution!K1396+Transmission!K1396+Generation!K1396+Retail!K1396+Misc!K1396","v":-5145295.1840131655},{"$f":"+Distribution!L1396+Transmission!L1396+Generation!L1396+Retail!L1396+Misc!L1396","v":-763683.91250435321},{"$f":"+Distribution!M1396+Transmission!M1396+Generation!M1396+Retail!M1396+Misc!M1396","v":-3778941.5963858687},{"$f":"+Distribution!N1396+Transmission!N1396+Generation!N1396+Retail!N1396+Misc!N1396","v":-700648.0055370375},{"$f":"+Distribution!O1396+Transmission!O1396+Generation!O1396+Retail!O1396+Misc!O1396","v":-28213.417732656246},{"$f":"+Distribution!P1396+Transmission!P1396+Generation!P1396+Retail!P1396+Misc!P1396","v":-22153.542921660541},{"$f":"+Distribution!Q1396+Transmission!Q1396+Generation!Q1396+Retail!Q1396+Misc!Q1396","v":-5917189.2519534593},{"$f":"+Distribution!R1396+Transmission!R1396+Generation!R1396+Retail!R1396+Misc!R1396","v":-389204.70044171438},{"$f":"+Distribution!S1396+Transmission!S1396+Generation!S1396+Retail!S1396+Misc!S1396","v":-369421.91157622839},{"$f":"ROUND(SUM(I1396:S1396)-H1396,0)","v":0}]
[{"$f":"ROW()","v":1397},null,null,null,"System Generation","F105G",null,{"$f":"+Distribution!H1397+Transmission!H1397+Generation!H1397+Retail!H1397+Misc!H1397","v":-33801563.867493495},{"$f":"+Distribution!I1397+Transmission!I1397+Generation!I1397+Retail!I1397+Misc!I1397","v":-11220548.515553996},{"$f":"+Distribution!J1397+Transmission!J1397+Generation!J1397+Retail!J1397+Misc!J1397","v":-9187781.1668153312},{"$f":"+Distribution!K1397+Transmission!K1397+Generation!K1397+Retail!K1397+Misc!K1397","v":-3058123.2260220558},{"$f":"+Distribution!L1397+Transmission!L1397+Generation!L1397+Retail!L1397+Misc!L1397","v":-63014.611117305874},{"$f":"+Distribution!M1397+Transmission!M1397+Generation!M1397+Retail!M1397+Misc!M1397","v":-6363169.376675386},{"$f":"+Distribution!N1397+Transmission!N1397+Generation!N1397+Retail!N1397+Misc!N1397","v":-244418.33583991259},{"$f":"+Distribution!O1397+Transmission!O1397+Generation!O1397+Retail!O1397+Misc!O1397","v":-7783.6869490466706},{"$f":"+Distribution!P1397+Transmission!P1397+Generation!P1397+Retail!P1397+Misc!P1397","v":-13897.540642903263},{"$f":"+Distribution!Q1397+Transmission!Q1397+Generation!Q1397+Retail!Q1397+Misc!Q1397","v":-2346548.8320479528},{"$f":"+Distribution!R1397+Transmission!R1397+Generation!R1397+Retail!R1397+Misc!R1397","v":-664019.0473009632},{"$f":"+Distribution!S1397+Transmission!S1397+Generation!S1397+Retail!S1397+Misc!S1397","v":-632259.52852863702},0]
[{"$f":"ROW()","v":1398},null,null,null,"System Overheads","F102G",null,{"$f":"+Distribution!H1398+Transmission!H1398+Generation!H1398+Retail!H1398+Misc!H1398","v":-33008074.218529142},{"$f":"+Distribution!I1398+Transmission!I1398+Generation!I1398+Retail!I1398+Misc!I1398","v":-13063994.164938029},{"$f":"+Distribution!J1398+Transmission!J1398+Generation!J1398+Retail!J1398+Misc!J1398","v":-8663957.2906549834},{"$f":"+Distribution!K1398+Transmission!K1398+Generation!K1398+Retail!K1398+Misc!K1398","v":-2800953.442432431},{"$f":"+Distribution!L1398+Transmission!L1398+Generation!L1398+Retail!L1398+Misc!L1398","v":-174049.40507931879},{"$f":"+Distribution!M1398+Transmission!M1398+Generation!M1398+Retail!M1398+Misc!M1398","v":-4575491.4806074305},{"$f":"+Distribution!N1398+Transmission!N1398+Generation!N1398+Retail!N1398+Misc!N1398","v":-275058.71989597374},{"$f":"+Distribution!O1398+Transmission!O1398+Generation!O1398+Retail!O1398+Misc!O1398","v":-9803.2384950351152},{"$f":"+Distribution!P1398+Transmission!P1398+Generation!P1398+Retail!P1398+Misc!P1398","v":-12511.428365471658},{"$f":"+Distribution!Q1398+Transmission!Q1398+Generation!Q1398+Retail!Q1398+Misc!Q1398","v":-2497536.0358744846},{"$f":"+Distribution!R1398+Transmission!R1398+Generation!R1398+Retail!R1398+Misc!R1398","v":-478453.38739398099},{"$f":"+Distribution!S1398+Transmission!S1398+Generation!S1398+Retail!S1398+Misc!S1398","v":-456265.62479200203},0]
[{"$f":"ROW()","v":1399},null,null,null,"Customer - System","F42",null,{"$f":"+Distribution!H1399+Transmission!H1399+Generation!H1399+Retail!H1399+Misc!H1399","v":-3952231.4961808431},{"$f":"+Distribution!I1399+Transmission!I1399+Generation!I1399+Retail!I1399+Misc!I1399","v":-3441727.2852017186},{"$f":"+Distribution!J1399+Transmission!J1399+Generation!J1399+Retail!J1399+Misc!J1399","v":-76909.751740345615},{"$f":"+Distribution!K1399+Transmission!K1399+Generation!K1399+Retail!K1399+Misc!K1399","v":-1367.3077875425167},{"$f":"+Distribution!L1399+Transmission!L1399+Generation!L1399+Retail!L1399+Misc!L1399","v":-40735.831247406815},{"$f":"+Distribution!M1399+Transmission!M1399+Generation!M1399+Retail!M1399+Misc!M1399","v":-2574.6745126351084},{"$f":"+Distribution!N1399+Transmission!N1399+Generation!N1399+Retail!N1399+Misc!N1399","v":-13603.390581319441},{"$f":"+Distribution!O1399+Transmission!O1399+Generation!O1399+Retail!O1399+Misc!O1399","v":-10364.039832526001},{"$f":"+Distribution!P1399+Transmission!P1399+Generation!P1399+Retail!P1399+Misc!P1399","v":-2164.8362699241711},{"$f":"+Distribution!Q1399+Transmission!Q1399+Generation!Q1399+Retail!Q1399+Misc!Q1399","v":-362751.83967709169},{"$f":"+Distribution!R1399+Transmission!R1399+Generation!R1399+Retail!R1399+Misc!R1399","v":-16.269665166730544},{"$f":"+Distribution!S1399+Transmission!S1399+Generation!S1399+Retail!S1399+Misc!S1399","v":-16.269665166730544},0]
[{"$f":"ROW()","v":1400},null,null,null,"Energy","F30",null,{"$f":"+Distribution!H1400+Transmission!H1400+Generation!H1400+Retail!H1400+Misc!H1400","v":-124665.05058102097},{"$f":"+Distribution!I1400+Transmission!I1400+Generation!I1400+Retail!I1400+Misc!I1400","v":-34841.571023179546},{"$f":"+Distribution!J1400+Transmission!J1400+Generation!J1400+Retail!J1400+Misc!J1400","v":-34113.179102585171},{"$f":"+Distribution!K1400+Transmission!K1400+Generation!K1400+Retail!K1400+Misc!K1400","v":-12145.504964748719},{"$f":"+Distribution!L1400+Transmission!L1400+Generation!L1400+Retail!L1400+Misc!L1400","v":-479.96273618502414},{"$f":"+Distribution!M1400+Transmission!M1400+Generation!M1400+Retail!M1400+Misc!M1400","v":-27224.972071589371},{"$f":"+Distribution!N1400+Transmission!N1400+Generation!N1400+Retail!N1400+Misc!N1400","v":-1066.4448606375095},{"$f":"+Distribution!O1400+Transmission!O1400+Generation!O1400+Retail!O1400+Misc!O1400","v":-34.69609753189026},{"$f":"+Distribution!P1400+Transmission!P1400+Generation!P1400+Retail!P1400+Misc!P1400","v":-98.486761968753186},{"$f":"+Distribution!Q1400+Transmission!Q1400+Generation!Q1400+Retail!Q1400+Misc!Q1400","v":-7811.3938712378731},{"$f":"+Distribution!R1400+Transmission!R1400+Generation!R1400+Retail!R1400+Misc!R1400","v":-2876.7096982460921},{"$f":"+Distribution!S1400+Transmission!S1400+Generation!S1400+Retail!S1400+Misc!S1400","v":-3972.1293931110172},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":-24237.992943129862},{"$f":"+Distribution!I1401+Transmission!I1401+Generation!I1401+Retail!I1401+Misc!I1401","v":-8063.9490127548006},{"$f":"+Distribution!J1401+Transmission!J1401+Generation!J1401+Retail!J1401+Misc!J1401","v":-6603.0460780811109},{"$f":"+Distribution!K1401+Transmission!K1401+Generation!K1401+Retail!K1401+Misc!K1401","v":-2197.8025169784232},{"$f":"+Distribution!L1401+Transmission!L1401+Generation!L1401+Retail!L1401+Misc!L1401","v":-45.287145312382037},{"$f":"+Distribution!M1401+Transmission!M1401+Generation!M1401+Retail!M1401+Misc!M1401","v":-4520.4829826237865},{"$f":"+Distribution!N1401+Transmission!N1401+Generation!N1401+Retail!N1401+Misc!N1401","v":-175.65781167143953},{"$f":"+Distribution!O1401+Transmission!O1401+Generation!O1401+Retail!O1401+Misc!O1401","v":-5.5939559996865533},{"$f":"+Distribution!P1401+Transmission!P1401+Generation!P1401+Retail!P1401+Misc!P1401","v":-9.9878414136090257},{"$f":"+Distribution!Q1401+Transmission!Q1401+Generation!Q1401+Retail!Q1401+Misc!Q1401","v":-1686.4104380764984},{"$f":"+Distribution!R1401+Transmission!R1401+Generation!R1401+Retail!R1401+Misc!R1401","v":-475.38484286280777},{"$f":"+Distribution!S1401+Transmission!S1401+Generation!S1401+Retail!S1401+Misc!S1401","v":-454.39031735531762},0]
[{"$f":"ROW()","v":1402},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H1402+Transmission!H1402+Generation!H1402+Retail!H1402+Misc!H1402","v":-848183.97209048551},{"$f":"+Distribution!I1402+Transmission!I1402+Generation!I1402+Retail!I1402+Misc!I1402","v":-282189.71432253829},{"$f":"+Distribution!J1402+Transmission!J1402+Generation!J1402+Retail!J1402+Misc!J1402","v":-231066.89830070277},{"$f":"+Distribution!K1402+Transmission!K1402+Generation!K1402+Retail!K1402+Misc!K1402","v":-76909.86927404016},{"$f":"+Distribution!L1402+Transmission!L1402+Generation!L1402+Retail!L1402+Misc!L1402","v":-1584.777703575611},{"$f":"+Distribution!M1402+Transmission!M1402+Generation!M1402+Retail!M1402+Misc!M1402","v":-158189.71566521862},{"$f":"+Distribution!N1402+Transmission!N1402+Generation!N1402+Retail!N1402+Misc!N1402","v":-6146.9669036451523},{"$f":"+Distribution!O1402+Transmission!O1402+Generation!O1402+Retail!O1402+Misc!O1402","v":-195.75481479205587},{"$f":"+Distribution!P1402+Transmission!P1402+Generation!P1402+Retail!P1402+Misc!P1402","v":-349.51437698169497},{"$f":"+Distribution!Q1402+Transmission!Q1402+Generation!Q1402+Retail!Q1402+Misc!Q1402","v":-59014.222312001126},{"$f":"+Distribution!R1402+Transmission!R1402+Generation!R1402+Retail!R1402+Misc!R1402","v":-16635.610268435055},{"$f":"+Distribution!S1402+Transmission!S1402+Generation!S1402+Retail!S1402+Misc!S1402","v":-15900.928148554938},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":-140373021.4710629},{"$f":"+Distribution!I1403+Transmission!I1403+Generation!I1403+Retail!I1403+Misc!I1403","v":-62685630.993788637},{"$f":"+Distribution!J1403+Transmission!J1403+Generation!J1403+Retail!J1403+Misc!J1403","v":-35065478.889134273},{"$f":"+Distribution!K1403+Transmission!K1403+Generation!K1403+Retail!K1403+Misc!K1403","v":-11096992.337010963},{"$f":"+Distribution!L1403+Transmission!L1403+Generation!L1403+Retail!L1403+Misc!L1403","v":-1043593.7875334577},{"$f":"+Distribution!M1403+Transmission!M1403+Generation!M1403+Retail!M1403+Misc!M1403","v":-14910112.298900753},{"$f":"+Distribution!N1403+Transmission!N1403+Generation!N1403+Retail!N1403+Misc!N1403","v":-1241117.5214301972},{"$f":"+Distribution!O1403+Transmission!O1403+Generation!O1403+Retail!O1403+Misc!O1403","v":-56400.427877587666},{"$f":"+Distribution!P1403+Transmission!P1403+Generation!P1403+Retail!P1403+Misc!P1403","v":-51185.337180323695},{"$f":"+Distribution!Q1403+Transmission!Q1403+Generation!Q1403+Retail!Q1403+Misc!Q1403","v":-11192537.986174304},{"$f":"+Distribution!R1403+Transmission!R1403+Generation!R1403+Retail!R1403+Misc!R1403","v":-1551681.1096113692},{"$f":"+Distribution!S1403+Transmission!S1403+Generation!S1403+Retail!S1403+Misc!S1403","v":-1478290.7824210557},0]
[{"$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":-79549346.432533339},{"$f":"+Distribution!I1405+Transmission!I1405+Generation!I1405+Retail!I1405+Misc!I1405","v":-22232567.914255332},{"$f":"+Distribution!J1405+Transmission!J1405+Generation!J1405+Retail!J1405+Misc!J1405","v":-21767777.654595811},{"$f":"+Distribution!K1405+Transmission!K1405+Generation!K1405+Retail!K1405+Misc!K1405","v":-7750102.9962758375},{"$f":"+Distribution!L1405+Transmission!L1405+Generation!L1405+Retail!L1405+Misc!L1405","v":-306266.44594889955},{"$f":"+Distribution!M1405+Transmission!M1405+Generation!M1405+Retail!M1405+Misc!M1405","v":-17372380.830434754},{"$f":"+Distribution!N1405+Transmission!N1405+Generation!N1405+Retail!N1405+Misc!N1405","v":-680503.4071270274},{"$f":"+Distribution!O1405+Transmission!O1405+Generation!O1405+Retail!O1405+Misc!O1405","v":-22139.740605387393},{"$f":"+Distribution!P1405+Transmission!P1405+Generation!P1405+Retail!P1405+Misc!P1405","v":-62844.859167478098},{"$f":"+Distribution!Q1405+Transmission!Q1405+Generation!Q1405+Retail!Q1405+Misc!Q1405","v":-4984486.6246632719},{"$f":"+Distribution!R1405+Transmission!R1405+Generation!R1405+Retail!R1405+Misc!R1405","v":-1835641.7881760802},{"$f":"+Distribution!S1405+Transmission!S1405+Generation!S1405+Retail!S1405+Misc!S1405","v":-2534634.1712834598},{"$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,{"$f":"+Distribution!H1413+Transmission!H1413+Generation!H1413+Retail!H1413+Misc!H1413","v":-219922367.90359622},{"$f":"+Distribution!I1413+Transmission!I1413+Generation!I1413+Retail!I1413+Misc!I1413","v":-84918198.908043966},{"$f":"+Distribution!J1413+Transmission!J1413+Generation!J1413+Retail!J1413+Misc!J1413","v":-56833256.543730088},{"$f":"+Distribution!K1413+Transmission!K1413+Generation!K1413+Retail!K1413+Misc!K1413","v":-18847095.333286796},{"$f":"+Distribution!L1413+Transmission!L1413+Generation!L1413+Retail!L1413+Misc!L1413","v":-1349860.2334823573},{"$f":"+Distribution!M1413+Transmission!M1413+Generation!M1413+Retail!M1413+Misc!M1413","v":-32282493.129335504},{"$f":"+Distribution!N1413+Transmission!N1413+Generation!N1413+Retail!N1413+Misc!N1413","v":-1921620.9285572246},{"$f":"+Distribution!O1413+Transmission!O1413+Generation!O1413+Retail!O1413+Misc!O1413","v":-78540.168482975059},{"$f":"+Distribution!P1413+Transmission!P1413+Generation!P1413+Retail!P1413+Misc!P1413","v":-114030.19634780179},{"$f":"+Distribution!Q1413+Transmission!Q1413+Generation!Q1413+Retail!Q1413+Misc!Q1413","v":-16177024.610837575},{"$f":"+Distribution!R1413+Transmission!R1413+Generation!R1413+Retail!R1413+Misc!R1413","v":-3387322.8977874494},{"$f":"+Distribution!S1413+Transmission!S1413+Generation!S1413+Retail!S1413+Misc!S1413","v":-4012924.9537045155},{"$f":"ROUND(SUM(I1413:S1413)-H1413,0)","v":0}]
[{"$f":"ROW()","v":1414}]
[{"$f":"ROW()","v":1415}]
[{"$f":"ROW()","v":1416},null,"TOTAL ACCUM DEPR - PLANT IN SERVICE",null,null,null,null,{"$f":"+Distribution!H1416+Transmission!H1416+Generation!H1416+Retail!H1416+Misc!H1416","v":-3234910019.954175},{"$f":"+Distribution!I1416+Transmission!I1416+Generation!I1416+Retail!I1416+Misc!I1416","v":-1281885166.0993731},{"$f":"+Distribution!J1416+Transmission!J1416+Generation!J1416+Retail!J1416+Misc!J1416","v":-845152093.36400425},{"$f":"+Distribution!K1416+Transmission!K1416+Generation!K1416+Retail!K1416+Misc!K1416","v":-274259986.83494353},{"$f":"+Distribution!L1416+Transmission!L1416+Generation!L1416+Retail!L1416+Misc!L1416","v":-25009219.94049203},{"$f":"+Distribution!M1416+Transmission!M1416+Generation!M1416+Retail!M1416+Misc!M1416","v":-442837018.35084677},{"$f":"+Distribution!N1416+Transmission!N1416+Generation!N1416+Retail!N1416+Misc!N1416","v":-26870019.520859215},{"$f":"+Distribution!O1416+Transmission!O1416+Generation!O1416+Retail!O1416+Misc!O1416","v":-959666.43173519452},{"$f":"+Distribution!P1416+Transmission!P1416+Generation!P1416+Retail!P1416+Misc!P1416","v":-1223254.7076244438},{"$f":"+Distribution!Q1416+Transmission!Q1416+Generation!Q1416+Retail!Q1416+Misc!Q1416","v":-245396544.65476474},{"$f":"+Distribution!R1416+Transmission!R1416+Generation!R1416+Retail!R1416+Misc!R1416","v":-46335698.744817451},{"$f":"+Distribution!S1416+Transmission!S1416+Generation!S1416+Retail!S1416+Misc!S1416","v":-44981351.304714255},{"$f":"ROUND(SUM(I1416:S1416)-H1416,0)","v":0}]
[{"$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,"F108G",null,{"$f":"+Distribution!H1424+Transmission!H1424+Generation!H1424+Retail!H1424+Misc!H1424","v":-24124.011934559327},{"$f":"+Distribution!I1424+Transmission!I1424+Generation!I1424+Retail!I1424+Misc!I1424","v":-10264.162022680644},{"$f":"+Distribution!J1424+Transmission!J1424+Generation!J1424+Retail!J1424+Misc!J1424","v":-6186.1748949612593},{"$f":"+Distribution!K1424+Transmission!K1424+Generation!K1424+Retail!K1424+Misc!K1424","v":-1992.7954129150928},{"$f":"+Distribution!L1424+Transmission!L1424+Generation!L1424+Retail!L1424+Misc!L1424","v":-191.47970573011361},{"$f":"+Distribution!M1424+Transmission!M1424+Generation!M1424+Retail!M1424+Misc!M1424","v":-2746.2248495444619},{"$f":"+Distribution!N1424+Transmission!N1424+Generation!N1424+Retail!N1424+Misc!N1424","v":-225.23681771217181},{"$f":"+Distribution!O1424+Transmission!O1424+Generation!O1424+Retail!O1424+Misc!O1424","v":-8.4656876498083378},{"$f":"+Distribution!P1424+Transmission!P1424+Generation!P1424+Retail!P1424+Misc!P1424","v":-10.645058513910602},{"$f":"+Distribution!Q1424+Transmission!Q1424+Generation!Q1424+Retail!Q1424+Misc!Q1424","v":-1885.556243987334},{"$f":"+Distribution!R1424+Transmission!R1424+Generation!R1424+Retail!R1424+Misc!R1424","v":-287.21164839711344},{"$f":"+Distribution!S1424+Transmission!S1424+Generation!S1424+Retail!S1424+Misc!S1424","v":-326.0595924674185},{"$f":"ROUND(SUM(I1424:S1424)-H1424,0)","v":0}]
[{"$f":"ROW()","v":1425},null,null,"System Overheads",null,"F108G",null,{"$f":"+Distribution!H1425+Transmission!H1425+Generation!H1425+Retail!H1425+Misc!H1425","v":-6440217.0774068758},{"$f":"+Distribution!I1425+Transmission!I1425+Generation!I1425+Retail!I1425+Misc!I1425","v":-2434403.7800495191},{"$f":"+Distribution!J1425+Transmission!J1425+Generation!J1425+Retail!J1425+Misc!J1425","v":-1693040.2510777174},{"$f":"+Distribution!K1425+Transmission!K1425+Generation!K1425+Retail!K1425+Misc!K1425","v":-561019.21501171053},{"$f":"+Distribution!L1425+Transmission!L1425+Generation!L1425+Retail!L1425+Misc!L1425","v":-38223.044018918226},{"$f":"+Distribution!M1425+Transmission!M1425+Generation!M1425+Retail!M1425+Misc!M1425","v":-961325.86623193964},{"$f":"+Distribution!N1425+Transmission!N1425+Generation!N1425+Retail!N1425+Misc!N1425","v":-56479.98478794955},{"$f":"+Distribution!O1425+Transmission!O1425+Generation!O1425+Retail!O1425+Misc!O1425","v":-2014.9772823818346},{"$f":"+Distribution!P1425+Transmission!P1425+Generation!P1425+Retail!P1425+Misc!P1425","v":-3254.3996121569089},{"$f":"+Distribution!Q1425+Transmission!Q1425+Generation!Q1425+Retail!Q1425+Misc!Q1425","v":-472408.44173038192},{"$f":"+Distribution!R1425+Transmission!R1425+Generation!R1425+Retail!R1425+Misc!R1425","v":-100801.68989374234},{"$f":"+Distribution!S1425+Transmission!S1425+Generation!S1425+Retail!S1425+Misc!S1425","v":-117245.42771045805},0]
[{"$f":"ROW()","v":1426},null,null,"Customer - System",null,"F40",null,{"$f":"+Distribution!H1426+Transmission!H1426+Generation!H1426+Retail!H1426+Misc!H1426","v":-1579260.4207385045},{"$f":"+Distribution!I1426+Transmission!I1426+Generation!I1426+Retail!I1426+Misc!I1426","v":-1368264.0913431093},{"$f":"+Distribution!J1426+Transmission!J1426+Generation!J1426+Retail!J1426+Misc!J1426","v":-28420.893517323486},{"$f":"+Distribution!K1426+Transmission!K1426+Generation!K1426+Retail!K1426+Misc!K1426","v":-505.26894387006138},{"$f":"+Distribution!L1426+Transmission!L1426+Generation!L1426+Retail!L1426+Misc!L1426","v":-17917.95751682049},{"$f":"+Distribution!M1426+Transmission!M1426+Generation!M1426+Retail!M1426+Misc!M1426","v":-292.35396843669912},{"$f":"+Distribution!N1426+Transmission!N1426+Generation!N1426+Retail!N1426+Misc!N1426","v":-5625.3891557014149},{"$f":"+Distribution!O1426+Transmission!O1426+Generation!O1426+Retail!O1426+Misc!O1426","v":-4556.3496839665859},{"$f":"+Distribution!P1426+Transmission!P1426+Generation!P1426+Retail!P1426+Misc!P1426","v":-951.72840067176105},{"$f":"+Distribution!Q1426+Transmission!Q1426+Generation!Q1426+Retail!Q1426+Misc!Q1426","v":-152722.6933717209},{"$f":"+Distribution!R1426+Transmission!R1426+Generation!R1426+Retail!R1426+Misc!R1426","v":-1.847418441938067},{"$f":"+Distribution!S1426+Transmission!S1426+Generation!S1426+Retail!S1426+Misc!S1426","v":-1.847418441938067},0]
[{"$f":"ROW()","v":1427},null,null,"Total Accum Prov for Amort-General",null,null,null,{"$f":"+Distribution!H1427+Transmission!H1427+Generation!H1427+Retail!H1427+Misc!H1427","v":-8043601.5100799389},{"$f":"+Distribution!I1427+Transmission!I1427+Generation!I1427+Retail!I1427+Misc!I1427","v":-3812932.0334153092},{"$f":"+Distribution!J1427+Transmission!J1427+Generation!J1427+Retail!J1427+Misc!J1427","v":-1727647.3194900022},{"$f":"+Distribution!K1427+Transmission!K1427+Generation!K1427+Retail!K1427+Misc!K1427","v":-563517.27936849569},{"$f":"+Distribution!L1427+Transmission!L1427+Generation!L1427+Retail!L1427+Misc!L1427","v":-56332.481241468828},{"$f":"+Distribution!M1427+Transmission!M1427+Generation!M1427+Retail!M1427+Misc!M1427","v":-964364.4450499207},{"$f":"+Distribution!N1427+Transmission!N1427+Generation!N1427+Retail!N1427+Misc!N1427","v":-62330.610761363132},{"$f":"+Distribution!O1427+Transmission!O1427+Generation!O1427+Retail!O1427+Misc!O1427","v":-6579.7926539982291},{"$f":"+Distribution!P1427+Transmission!P1427+Generation!P1427+Retail!P1427+Misc!P1427","v":-4216.7730713425808},{"$f":"+Distribution!Q1427+Transmission!Q1427+Generation!Q1427+Retail!Q1427+Misc!Q1427","v":-627016.69134609029},{"$f":"+Distribution!R1427+Transmission!R1427+Generation!R1427+Retail!R1427+Misc!R1427","v":-101090.74896058138},{"$f":"+Distribution!S1427+Transmission!S1427+Generation!S1427+Retail!S1427+Misc!S1427","v":-117573.33472136741},0]
[{"$f":"ROW()","v":1428}]
[{"$f":"ROW()","v":1429},null,"111CLH","Accum Prov for Amort-Hydro",null,"F10",null,{"$f":"+Distribution!H1429+Transmission!H1429+Generation!H1429+Retail!H1429+Misc!H1429","v":-494176.31351528695},{"$f":"+Distribution!I1429+Transmission!I1429+Generation!I1429+Retail!I1429+Misc!I1429","v":-164411.82258153666},{"$f":"+Distribution!J1429+Transmission!J1429+Generation!J1429+Retail!J1429+Misc!J1429","v":-134626.20343581698},{"$f":"+Distribution!K1429+Transmission!K1429+Generation!K1429+Retail!K1429+Misc!K1429","v":-44809.896109111054},{"$f":"+Distribution!L1429+Transmission!L1429+Generation!L1429+Retail!L1429+Misc!L1429","v":-923.33695172757757},{"$f":"+Distribution!M1429+Transmission!M1429+Generation!M1429+Retail!M1429+Misc!M1429","v":-92165.866245736484},{"$f":"+Distribution!N1429+Transmission!N1429+Generation!N1429+Retail!N1429+Misc!N1429","v":-3581.3992526373449},{"$f":"+Distribution!O1429+Transmission!O1429+Generation!O1429+Retail!O1429+Misc!O1429","v":-114.05237060584994},{"$f":"+Distribution!P1429+Transmission!P1429+Generation!P1429+Retail!P1429+Misc!P1429","v":-203.63710235139894},{"$f":"+Distribution!Q1429+Transmission!Q1429+Generation!Q1429+Retail!Q1429+Misc!Q1429","v":-34383.378826692933},{"$f":"+Distribution!R1429+Transmission!R1429+Generation!R1429+Retail!R1429+Misc!R1429","v":-9692.3837587622675},{"$f":"+Distribution!S1429+Transmission!S1429+Generation!S1429+Retail!S1429+Misc!S1429","v":-9264.3368803083777},{"$f":"ROUND(SUM(I1429:S1429)-H1429,0)","v":0}]
[{"$f":"ROW()","v":1430}]
[{"$f":"ROW()","v":1431},null,"111IP","Accum Prov for Amort-Intangible"]
[{"$f":"ROW()","v":1432},null,null,null,"Situs","F107G",null,{"$f":"+Distribution!H1432+Transmission!H1432+Generation!H1432+Retail!H1432+Misc!H1432","v":-86720.035586180282},{"$f":"+Distribution!I1432+Transmission!I1432+Generation!I1432+Retail!I1432+Misc!I1432","v":-39388.285316773807},{"$f":"+Distribution!J1432+Transmission!J1432+Generation!J1432+Retail!J1432+Misc!J1432","v":-21960.043773368256},{"$f":"+Distribution!K1432+Transmission!K1432+Generation!K1432+Retail!K1432+Misc!K1432","v":-6890.1154861007744},{"$f":"+Distribution!L1432+Transmission!L1432+Generation!L1432+Retail!L1432+Misc!L1432","v":-730.85191600843814},{"$f":"+Distribution!M1432+Transmission!M1432+Generation!M1432+Retail!M1432+Misc!M1432","v":-8180.9328709224455},{"$f":"+Distribution!N1432+Transmission!N1432+Generation!N1432+Retail!N1432+Misc!N1432","v":-809.83159716125863},{"$f":"+Distribution!O1432+Transmission!O1432+Generation!O1432+Retail!O1432+Misc!O1432","v":-31.07328952649884},{"$f":"+Distribution!P1432+Transmission!P1432+Generation!P1432+Retail!P1432+Misc!P1432","v":-30.21137180158636},{"$f":"+Distribution!Q1432+Transmission!Q1432+Generation!Q1432+Retail!Q1432+Misc!Q1432","v":-7050.0678666920539},{"$f":"+Distribution!R1432+Transmission!R1432+Generation!R1432+Retail!R1432+Misc!R1432","v":-845.83989183195649},{"$f":"+Distribution!S1432+Transmission!S1432+Generation!S1432+Retail!S1432+Misc!S1432","v":-802.78220599321003},{"$f":"ROUND(SUM(I1432:S1432)-H1432,0)","v":0}]
[{"$f":"ROW()","v":1433},null,null,null,"System Generation","F105G",null,{"$f":"+Distribution!H1433+Transmission!H1433+Generation!H1433+Retail!H1433+Misc!H1433","v":-36331238.416334428},{"$f":"+Distribution!I1433+Transmission!I1433+Generation!I1433+Retail!I1433+Misc!I1433","v":-12079459.274431514},{"$f":"+Distribution!J1433+Transmission!J1433+Generation!J1433+Retail!J1433+Misc!J1433","v":-9891087.6124361213},{"$f":"+Distribution!K1433+Transmission!K1433+Generation!K1433+Retail!K1433+Misc!K1433","v":-3292216.5002646185},{"$f":"+Distribution!L1433+Transmission!L1433+Generation!L1433+Retail!L1433+Misc!L1433","v":-67838.254754701135},{"$f":"+Distribution!M1433+Transmission!M1433+Generation!M1433+Retail!M1433+Misc!M1433","v":-6794432.4560135528},{"$f":"+Distribution!N1433+Transmission!N1433+Generation!N1433+Retail!N1433+Misc!N1433","v":-263128.07521039242},{"$f":"+Distribution!O1433+Transmission!O1433+Generation!O1433+Retail!O1433+Misc!O1433","v":-8379.5127640683913},{"$f":"+Distribution!P1433+Transmission!P1433+Generation!P1433+Retail!P1433+Misc!P1433","v":-14961.369845511352},{"$f":"+Distribution!Q1433+Transmission!Q1433+Generation!Q1433+Retail!Q1433+Misc!Q1433","v":-2526172.4961926779},{"$f":"+Distribution!R1433+Transmission!R1433+Generation!R1433+Retail!R1433+Misc!R1433","v":-712905.12160718394},{"$f":"+Distribution!S1433+Transmission!S1433+Generation!S1433+Retail!S1433+Misc!S1433","v":-680657.74281408731},0]
[{"$f":"ROW()","v":1434},null,null,null,"System Overheads","F102G",null,{"$f":"+Distribution!H1434+Transmission!H1434+Generation!H1434+Retail!H1434+Misc!H1434","v":-121795420.79073039},{"$f":"+Distribution!I1434+Transmission!I1434+Generation!I1434+Retail!I1434+Misc!I1434","v":-48204407.684986576},{"$f":"+Distribution!J1434+Transmission!J1434+Generation!J1434+Retail!J1434+Misc!J1434","v":-31968854.557891313},{"$f":"+Distribution!K1434+Transmission!K1434+Generation!K1434+Retail!K1434+Misc!K1434","v":-10335147.118179992},{"$f":"+Distribution!L1434+Transmission!L1434+Generation!L1434+Retail!L1434+Misc!L1434","v":-642219.24580235418},{"$f":"+Distribution!M1434+Transmission!M1434+Generation!M1434+Retail!M1434+Misc!M1434","v":-16882957.379323792},{"$f":"+Distribution!N1434+Transmission!N1434+Generation!N1434+Retail!N1434+Misc!N1434","v":-1014930.2352538937},{"$f":"+Distribution!O1434+Transmission!O1434+Generation!O1434+Retail!O1434+Misc!O1434","v":-36172.65126435156},{"$f":"+Distribution!P1434+Transmission!P1434+Generation!P1434+Retail!P1434+Misc!P1434","v":-46165.51309165117},{"$f":"+Distribution!Q1434+Transmission!Q1434+Generation!Q1434+Retail!Q1434+Misc!Q1434","v":-9215577.0862448178},{"$f":"+Distribution!R1434+Transmission!R1434+Generation!R1434+Retail!R1434+Misc!R1434","v":-1765429.6115732903},{"$f":"+Distribution!S1434+Transmission!S1434+Generation!S1434+Retail!S1434+Misc!S1434","v":-1683559.7071183412},0]
[{"$f":"ROW()","v":1435},null,null,null,"Customer - System","F42",null,{"$f":"+Distribution!H1435+Transmission!H1435+Generation!H1435+Retail!H1435+Misc!H1435","v":-53179233.151529379},{"$f":"+Distribution!I1435+Transmission!I1435+Generation!I1435+Retail!I1435+Misc!I1435","v":-46310146.032839462},{"$f":"+Distribution!J1435+Transmission!J1435+Generation!J1435+Retail!J1435+Misc!J1435","v":-1034858.819221083},{"$f":"+Distribution!K1435+Transmission!K1435+Generation!K1435+Retail!K1435+Misc!K1435","v":-18397.803796131222},{"$f":"+Distribution!L1435+Transmission!L1435+Generation!L1435+Retail!L1435+Misc!L1435","v":-548120.79444753227},{"$f":"+Distribution!M1435+Transmission!M1435+Generation!M1435+Retail!M1435+Misc!M1435","v":-34643.521344595261},{"$f":"+Distribution!N1435+Transmission!N1435+Generation!N1435+Retail!N1435+Misc!N1435","v":-183040.36088836528},{"$f":"+Distribution!O1435+Transmission!O1435+Generation!O1435+Retail!O1435+Misc!O1435","v":-139453.29143250635},{"$f":"+Distribution!P1435+Transmission!P1435+Generation!P1435+Retail!P1435+Misc!P1435","v":-29128.944709952513},{"$f":"+Distribution!Q1435+Transmission!Q1435+Generation!Q1435+Retail!Q1435+Misc!Q1435","v":-4881005.7500365525},{"$f":"+Distribution!R1435+Transmission!R1435+Generation!R1435+Retail!R1435+Misc!R1435","v":-218.91640660091792},{"$f":"+Distribution!S1435+Transmission!S1435+Generation!S1435+Retail!S1435+Misc!S1435","v":-218.91640660091792},0]
[{"$f":"ROW()","v":1436},null,null,null,"Energy","F30",null,{"$f":"+Distribution!H1436+Transmission!H1436+Generation!H1436+Retail!H1436+Misc!H1436","v":-1089902.3253795269},{"$f":"+Distribution!I1436+Transmission!I1436+Generation!I1436+Retail!I1436+Misc!I1436","v":-304607.49906293693},{"$f":"+Distribution!J1436+Transmission!J1436+Generation!J1436+Retail!J1436+Misc!J1436","v":-298239.42682181176},{"$f":"+Distribution!K1436+Transmission!K1436+Generation!K1436+Retail!K1436+Misc!K1436","v":-106183.84256287692},{"$f":"+Distribution!L1436+Transmission!L1436+Generation!L1436+Retail!L1436+Misc!L1436","v":-4196.1439860292085},{"$f":"+Distribution!M1436+Transmission!M1436+Generation!M1436+Retail!M1436+Misc!M1436","v":-238018.27561874257},{"$f":"+Distribution!N1436+Transmission!N1436+Generation!N1436+Retail!N1436+Misc!N1436","v":-9323.549207100863},{"$f":"+Distribution!O1436+Transmission!O1436+Generation!O1436+Retail!O1436+Misc!O1436","v":-303.33567592005676},{"$f":"+Distribution!P1436+Transmission!P1436+Generation!P1436+Retail!P1436+Misc!P1436","v":-861.03483204446445},{"$f":"+Distribution!Q1436+Transmission!Q1436+Generation!Q1436+Retail!Q1436+Misc!Q1436","v":-68292.246343608858},{"$f":"+Distribution!R1436+Transmission!R1436+Generation!R1436+Retail!R1436+Misc!R1436","v":-25150.05268074368},{"$f":"+Distribution!S1436+Transmission!S1436+Generation!S1436+Retail!S1436+Misc!S1436","v":-34726.918587711618},0]
[{"$f":"ROW()","v":1437},null,null,null,"Cholla","F10",null,{"$f":"+Distribution!H1437+Transmission!H1437+Generation!H1437+Retail!H1437+Misc!H1437","v":-229674.91893106466},{"$f":"+Distribution!I1437+Transmission!I1437+Generation!I1437+Retail!I1437+Misc!I1437","v":-76412.549509123535},{"$f":"+Distribution!J1437+Transmission!J1437+Generation!J1437+Retail!J1437+Misc!J1437","v":-62569.292607671268},{"$f":"+Distribution!K1437+Transmission!K1437+Generation!K1437+Retail!K1437+Misc!K1437","v":-20825.986545085889},{"$f":"+Distribution!L1437+Transmission!L1437+Generation!L1437+Retail!L1437+Misc!L1437","v":-429.13295059725198},{"$f":"+Distribution!M1437+Transmission!M1437+Generation!M1437+Retail!M1437+Misc!M1437","v":-42835.294366139336},{"$f":"+Distribution!N1437+Transmission!N1437+Generation!N1437+Retail!N1437+Misc!N1437","v":-1664.5022444682845},{"$f":"+Distribution!O1437+Transmission!O1437+Generation!O1437+Retail!O1437+Misc!O1437","v":-53.007334136390185},{"$f":"+Distribution!P1437+Transmission!P1437+Generation!P1437+Retail!P1437+Misc!P1437","v":-94.643012412345541},{"$f":"+Distribution!Q1437+Transmission!Q1437+Generation!Q1437+Retail!Q1437+Misc!Q1437","v":-15980.125976540754},{"$f":"+Distribution!R1437+Transmission!R1437+Generation!R1437+Retail!R1437+Misc!R1437","v":-4504.662391054947},{"$f":"+Distribution!S1437+Transmission!S1437+Generation!S1437+Retail!S1437+Misc!S1437","v":-4305.7219938346516},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":-212712189.63849095},{"$f":"+Distribution!I1438+Transmission!I1438+Generation!I1438+Retail!I1438+Misc!I1438","v":-107014421.32614639},{"$f":"+Distribution!J1438+Transmission!J1438+Generation!J1438+Retail!J1438+Misc!J1438","v":-43277569.752751365},{"$f":"+Distribution!K1438+Transmission!K1438+Generation!K1438+Retail!K1438+Misc!K1438","v":-13779661.366834804},{"$f":"+Distribution!L1438+Transmission!L1438+Generation!L1438+Retail!L1438+Misc!L1438","v":-1263534.4238572223},{"$f":"+Distribution!M1438+Transmission!M1438+Generation!M1438+Retail!M1438+Misc!M1438","v":-24001067.859537747},{"$f":"+Distribution!N1438+Transmission!N1438+Generation!N1438+Retail!N1438+Misc!N1438","v":-1472896.5544013816},{"$f":"+Distribution!O1438+Transmission!O1438+Generation!O1438+Retail!O1438+Misc!O1438","v":-184392.87176050924},{"$f":"+Distribution!P1438+Transmission!P1438+Generation!P1438+Retail!P1438+Misc!P1438","v":-91241.716863373425},{"$f":"+Distribution!Q1438+Transmission!Q1438+Generation!Q1438+Retail!Q1438+Misc!Q1438","v":-16714077.772660892},{"$f":"+Distribution!R1438+Transmission!R1438+Generation!R1438+Retail!R1438+Misc!R1438","v":-2509054.2045507059},{"$f":"+Distribution!S1438+Transmission!S1438+Generation!S1438+Retail!S1438+Misc!S1438","v":-2404271.7891265689},0]
[{"$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,{"$f":"+Distribution!H1443+Transmission!H1443+Generation!H1443+Retail!H1443+Misc!H1443","v":-221249967.4620862},{"$f":"+Distribution!I1443+Transmission!I1443+Generation!I1443+Retail!I1443+Misc!I1443","v":-110991765.18214324},{"$f":"+Distribution!J1443+Transmission!J1443+Generation!J1443+Retail!J1443+Misc!J1443","v":-45139843.275677189},{"$f":"+Distribution!K1443+Transmission!K1443+Generation!K1443+Retail!K1443+Misc!K1443","v":-14387988.542312412},{"$f":"+Distribution!L1443+Transmission!L1443+Generation!L1443+Retail!L1443+Misc!L1443","v":-1320790.2420504189},{"$f":"+Distribution!M1443+Transmission!M1443+Generation!M1443+Retail!M1443+Misc!M1443","v":-25057598.170833401},{"$f":"+Distribution!N1443+Transmission!N1443+Generation!N1443+Retail!N1443+Misc!N1443","v":-1538808.5644153822},{"$f":"+Distribution!O1443+Transmission!O1443+Generation!O1443+Retail!O1443+Misc!O1443","v":-191086.7167851133},{"$f":"+Distribution!P1443+Transmission!P1443+Generation!P1443+Retail!P1443+Misc!P1443","v":-95662.127037067403},{"$f":"+Distribution!Q1443+Transmission!Q1443+Generation!Q1443+Retail!Q1443+Misc!Q1443","v":-17375477.842833675},{"$f":"+Distribution!R1443+Transmission!R1443+Generation!R1443+Retail!R1443+Misc!R1443","v":-2619837.3372700494},{"$f":"+Distribution!S1443+Transmission!S1443+Generation!S1443+Retail!S1443+Misc!S1443","v":-2531109.4607282449},{"$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 2015"]
[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,1418046337.4556551,435310304.99707979,408909080.7830801,133427895.11098008,4130056.8606460798,265600555.94669741,10617174.573095784,318826.43123855488,1053235.2377348118,98340397.835748494,26814282.259193815,33524527.420159929,0]
[15]
[16,null,null,null,"Operating Expenses"]
[17,null,null,null,"Operation & Maintenance Expenses",null,null,967942359.38794971,295896711.28736866,264250640.16803494,91090600.470528081,2802558.6863299455,196152328.0539934,7666331.9510750473,247252.57513731037,586044.31466234196,63940115.994333342,20681907.77665462,24627868.109831948,0]
[18,null,null,null,"Depreciation Expense",null,null,167194487.68347269,55624225.907624356,45548059.70595099,15160663.128702492,312435.61293601367,31183140.834156267,1211722.0817811668,38588.335980301934,68904.73594218833,11632764.321814643,3279296.3511926075,3134686.6673916657,0]
[19,null,null,null,"Amortization Expense",null,null,11260825.840280883,3741149.3935115002,3066724.9597846563,1021758.2223412702,21876.961349278761,2103062.9827261511,81910.662881526689,2613.9145361304909,4709.9679359949387,782584.19706643757,221177.71602291943,213256.86212501669,0]
[20,null,null,null,"Taxes Other Than Income",null,null,32438594.623263761,10667948.144234728,8843883.5387117378,2957316.7794611286,65383.076237514193,6120363.9630666263,238220.30429674702,7592.6087484503078,14283.218270339723,2240522.3514400208,644150.30738659808,638930.33140986238,0]
[21,null,null,null,"Income Taxes - Federal",null,null,-23648945.122576419,-11126515.747783821,910379.89761538431,-1660217.4185381397,110798.86727964791,-9364742.1185496263,-280246.80697169085,-16421.465327213682,82960.854323903855,-590069.85586450761,-1376847.5646451716,-338023.76411531848,0]
[22,null,null,null,"Income Taxes - State",null,null,978093.64010767406,-117426.16996173532,1265603.2267000568,154487.53207157721,22889.493606741828,-490731.20278421382,-7702.1891520853578,-1263.9657077898953,13000.637524303518,211451.22530223933,-104876.5614733852,32661.613981964947,0]
[23,null,null,null,"Income Taxes Deferred",null,null,53668130.464068398,17649618.901125554,14631789.72692664,4892741.6426935736,108173.22718230603,10125854.571451653,394124.29911556892,12561.614385791787,23630.913437588133,3706838.9448200483,1065716.4139441827,1057080.2089854807,0]
[24,null,null,null,"Investment Tax Credit Adj",null,null,-2068327.9779244587,-680202.57566719386,-563897.78808434168,-188562.45486536081,-4168.9119838697907,-390242.55418305984,-15189.243739100863,-484.11484166430097,-910.71701183252685,-142858.68788301517,-41071.881141264195,-40739.048523755133,0]
[25,null,null,null,"Misc Revenues & Expense",null,null,-196415.12894219923,-64088.180180396172,-53537.17888883374,-17969.779155701486,-413.86444961555276,-37386.36943346943,-1454.3857401602288,-46.455360322079983,-89.877815495346667,-13502.353649526513,-3934.2335722166881,-3992.4506964619759,0]
[26]
[27,null,null,null,"Total Operating Expenses",null,null,1207568803.4096999,371591420.9602716,337899646.25675118,113410818.12323892,3439533.1484879623,235401648.16044378,9287716.6735470183,290393.0475509949,792534.04726933269,81767846.137379676,24365518.324368894,29321728.530390408,0]
[28]
[29,null,null,null,"Operating Revenue For Return",null,null,210477534.04595518,63718884.036808193,71009434.526328921,20017076.987741157,690523.71215811744,30198907.786253631,1329457.8995487653,28433.383687559981,260701.19046547916,16572551.698368818,2448763.9348249212,4202798.8897695206,0]
[30]
[31]
[32,null,null,null,"Rate Base :"]
[33,null,null,null,"Electric Plant In Service",null,null,5509579100.953104,1821780114.8886147,1501206020.4800777,501012928.25998664,10713189.966266992,1034298026.8125479,40205421.85168948,1281617.3316729276,2350246.3630094063,381878367.19540697,108792437.29029608,106060730.51353443,0]
[34,null,null,null,"Plant Held For Future Use ",null,null,14084155.546289619,3936260.4312957646,3853969.6444192571,1372150.2563429421,54224.257731795864,3075767.7441477776,120482.6471313082,3919.8254218875054,11126.637885706627,882499.83297721948,324999.08083930943,448755.18809665076,0]
[35,null,null,null,"Electric Plant Acquisition Adj",null,null,15449003.601925246,5139863.5867291158,4208701.7222631807,1400852.7472050479,28865.47878339126,2881301.1887930101,111962.16500209732,3565.5199088035265,6366.129338198366,1074897.6201658996,303004.55020843085,289622.89352807187,0]
[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,6594500.163279349,2114582.5007410375,1798319.7713003093,608032.07142737496,15277.889339809353,1277466.5686191972,49742.150978357247,1592.8651486606891,3281.2963795807264,448504.83819621458,134505.00822443506,143195.20292437242,0]
[38,null,null,null,"Fuel Stock",null,null,97675186.449390993,27298404.244155161,26727708.477212463,9516014.7645617668,376051.26318192965,21330791.675600477,835560.56902303663,27184.425624494706,77164.472265968536,6120234.5745403757,2253904.8019263814,3112167.1812989321,0]
[39,null,null,null,"Materials & Supplies",null,null,75594176.042740613,25150084.93896997,20593777.249459654,6854572.1077428237,141242.90089735921,14098617.290155418,547846.82749638148,17446.596985478162,31150.377998659475,5259627.2238953896,1482644.4410533442,1417166.0880861338,0]
[40,null,null,null,"Misc Deferred Debits",null,null,50430428.416773252,16441542.140992308,13746205.631198727,4615514.0913771493,106759.44882276338,9607122.7160175629,373748.30706143734,11939.555625544914,23171.49123333337,3465048.8013813561,1011001.4547963665,1028374.7782667041,0]
[41,null,null,null,"Cash Working Capital",null,null,15010154.632530324,4530143.5856024176,4234787.9567181095,1421297.5232755563,46260.73049493783,2948080.9065687023,116799.88543512227,3627.7952588845237,10798.79950620319,1011488.6432865944,303562.97520152607,383305.83118227002,0]
[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,5784416705.8060331,1906390996.3171005,1576369490.9326494,526801361.82191926,11481871.935518978,1089517174.9024503,42361564.403817214,1350893.9156466816,2513305.5676170564,400140668.72984999,114606059.60254587,112883317.67691755,0]
[46]
[47,null,null,null,"Rate Base Deductions :"]
[48,null,null,null,"Accum Provision For Depreciation",null,null,-1687822220.4252734,-557296245.91945386,-459902386.56960869,-153582580.63766143,-3311468.8621113831,-317325702.36985791,-12336156.759778362,-393323.58023573901,-725619.05996980227,-116882665.00961763,-33379466.8512224,-32686604.805756353,0]
[49,null,null,null,"Accum Provision For Amortization",null,null,-97506318.954842404,-32267422.440926578,-26567142.114652991,-8863391.5616333894,-188618.83139875697,-18288842.012199912,-710893.620698213,-22658.073238768193,-41407.015198907153,-6761747.5735703995,-1923654.4974332559,-1870541.2138912338,0]
[50,null,null,null,"Accum Deferred Income Taxes",null,null,-921559689.7977531,-304665239.42555141,-250862948.7018083,-83796234.737704933,-1781340.3899654683,-173287187.32867923,-6715683.9486059193,-214640.78086535758,-391696.29882498836,-63923451.952185981,-18195154.287081715,-17726111.946479596,0]
[51,null,null,null,"Unamortized ITC",null,null,-40749.671231812586,-13471.383536404148,-11092.650329771985,-3705.3567851943476,-78.777766080422325,-7662.7093798274282,-296.9613538845071,-9.4913854759651581,-17.32216938381562,-2826.5443949297114,-804.57779676483426,-783.89633409541432,0]
[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,-18019782.572360657,-5993888.2298730873,-4909076.2918207506,-1634121.6089777187,-33716.112535035812,-3361522.7316986606,-130624.34107083318,-4159.9716335832236,-7434.5006820397393,-1253599.9673107076,-353508.41707846639,-338130.39967977081,0]
[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,-2724948761.4214611,-900236267.39934134,-742252646.32822061,-247880033.90276265,-5315222.9737767251,-512270917.15181559,-19893655.631507214,-634791.89735892392,-1166174.1968451212,-188824291.04707965,-53852588.630612604,-52622172.262141049,0]
[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,3059467944.384572,1006154728.9177592,834116844.60442877,278921327.91915661,6166648.961742253,577246257.75063467,22467908.77231,716102.01828775764,1347131.3707719352,211316377.68277034,60753470.971933268,60261145.414776504,0]
[59]
[60]
[61,null,null,null,"Return On Rate Base",null,null,6.8795469628067582E-2,6.3329110528899987E-2,8.5131279850851643E-2,7.1766032153493003E-2,0.11197713968187756,5.231546741234884E-2,5.9171412569879303E-2,3.9705772308177394E-2,0.19352321245113005,7.8425306547927176E-2,4.0306568425632759E-2,6.974309666438834E-2]
[62]
[63,null,null,null,"Return On Equity",null,null,8.3783827425424548E-2,7.3190518834347476E-2,0.11544114734090082,8.9540508417295842E-2,0.16746599101173898,5.1847076493835201E-2,6.5133276946396063E-2,2.7410630030187576E-2,0.32549489060720521,0.10244557875262038,2.8574918463688925E-2,8.5620242751033554E-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 2015"]
[]
[]
[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,3059467944.384572,1006154728.9177592,834116844.60442877,278921327.91915661,6166648.961742253,577246257.75063467,22467908.77231,716102.01828775764,1347131.3707719352,211316377.68277034,60753470.971933268,60261145.414776504,0]
[84]
[85]
[86,null,null,null,"Return On Ratebase ($$)",6.9331348082225699E-2,null,212117036.99853832,69758063.735174596,57830445.294517413,19337991.673519664,427542.08566744783,40021261.225271426,1557730.4037727169,49648.318292292875,93398.433979474881,14650849.336599221,4212120.0431585005,4177986.4485854888,0]
[87,null,null,null,"Operating & Maintenance Expense",null,null,967942359.38794971,295896711.28736866,264250640.16803494,91090600.470528081,2802558.6863299455,196152328.0539934,7666331.9510750473,247252.57513731037,586044.31466234196,63940115.994333342,20681907.77665462,24627868.109831948,0]
[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,167194487.68347269,55624225.907624356,45548059.70595099,15160663.128702492,312435.61293601367,31183140.834156267,1211722.0817811668,38588.335980301934,68904.73594218833,11632764.321814643,3279296.3511926075,3134686.6673916657,0]
[90,null,null,null,"Amortization Expense",null,null,11260825.840280883,3741149.3935115002,3066724.9597846563,1021758.2223412702,21876.961349278761,2103062.9827261511,81910.662881526689,2613.9145361304909,4709.9679359949387,782584.19706643757,221177.71602291943,213256.86212501669,0]
[91,null,null,null,"Taxes Other Than Income",null,null,32438594.623263761,10667948.144234728,8843883.5387117378,2957316.7794611286,65383.076237514193,6120363.9630666263,238220.30429674702,7592.6087484503078,14283.218270339723,2240522.3514400208,644150.30738659808,638930.33140986238,0]
[92,null,null,null,"Federal Income Taxes",null,null,-23648945.122576419,-11126515.747783821,910379.89761538431,-1660217.4185381397,110798.86727964791,-9364742.1185496263,-280246.80697169085,-16421.465327213682,82960.854323903855,-590069.85586450761,-1376847.5646451716,-338023.76411531848,0]
[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,978093.64010767406,-117426.16996173532,1265603.2267000568,154487.53207157721,22889.493606741828,-490731.20278421382,-7702.1891520853578,-1263.9657077898953,13000.637524303518,211451.22530223933,-104876.5614733852,32661.613981964947,0]
[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,53668130.464068398,17649618.901125554,14631789.72692664,4892741.6426935736,108173.22718230603,10125854.571451653,394124.29911556892,12561.614385791787,23630.913437588133,3706838.9448200483,1065716.4139441827,1057080.2089854807,0]
[97,null,null,null,"Investment Tax Credit",null,null,-2068327.9779244587,-680202.57566719386,-563897.78808434168,-188562.45486536081,-4168.9119838697907,-390242.55418305984,-15189.243739100863,-484.11484166430097,-910.71701183252685,-142858.68788301517,-41071.881141264195,-40739.048523755133,0]
[98,null,null,null,"Misc Revenue & Expenses",null,null,-196415.12894219923,-64088.180180396172,-53537.17888883374,-17969.779155701486,-413.86444961555276,-37386.36943346943,-1454.3857401602288,-46.455360322079983,-89.877815495346667,-13502.353649526513,-3934.2335722166881,-3992.4506964619759,0]
[99,null,null,null,"Revenue Credits",null,null,-201681867.46783102,-66608328.519296028,-55085461.800691083,-18351363.087985009,-396077.89403344644,-37783201.793629371,-1470453.5870015151,-46743.073073940774,-87877.006359728985,-13995061.836621745,-3967246.6833793437,-3890052.185759793,0]
[100]
[101,null,null,null,"Total Revenue Requirements",null,null,1218003972.9404073,374741156.17615014,340644629.75057751,114397446.70877357,3470997.3401219635,237639707.59208581,9374993.4903182201,293298.29276934703,798055.47488907864,82423633.637357146,24610391.684148051,29609662.793216102,0]
[102,null,null,null,"Operating Revenues",null,null,1216364469.987824,368701976.47778374,353823618.98238903,115076532.02299507,3733978.9666126333,227817354.15306804,9146720.986094268,272083.35816461412,965358.23137508286,84345335.999126747,22847035.575814471,29634475.234400135,0]
[103]
[104,null,null,null,"Increase / (Decrease) Required to "]
[105,null,null,null,"Earn Equal Rates of Return",null,null,1639502.952583313,6039179.6983664036,-13178989.231811523,-679085.31422150135,-262981.62649066979,9822353.4390177727,228272.50422395207,21214.934604732902,-167302.75648600422,-1921702.3617696017,1763356.1083335802,-24812.441184032708,0]
[106]
[107,null,null,null,"Existing Revenues",null,null,1216364469.987824,368701976.47778374,353823618.98238903,115076532.02299507,3733978.9666126333,227817354.15306804,9146720.986094268,272083.35816461412,965358.23137508286,84345335.999126747,22847035.575814471,29634475.234400135,0]
[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,1.3478714587904107E-3,1.6379569635234369E-2,-3.7247341683166395E-2,-5.901162489722959E-3,-7.0429327224957497E-2,4.3115036058307653E-2,2.4956758227455945E-2,7.7972187449618216E-2,-0.17330639657745867,-2.278374185135142E-2,7.7180958662323898E-2,-8.3728296140807182E-4]
[]
[]
[]
[]
[]
[]
[]
[]
[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,368701976.47778374,368701976.47778374,0,0,0,0,0,0,0,0,0,0,0]
[127]
[128,null,"442","Commercial & Industrial Sales",null,"A",null,829611414.95388782,0,353823618.98238903,115076532.02299507,0,214737696.15306804,9146720.986094268,0,0,84345335.999126747,22847035.575814471,29634475.234400135,0]
[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,829611414.95388782,0,353823618.98238903,115076532.02299507,0,214737696.15306804,9146720.986094268,0,0,84345335.999126747,22847035.575814471,29634475.234400135,0]
[132]
[133,null,"444","Public Street & Highway Lighting",null,"A",null,4971420.5561523307,0,0,0,3733978.9666126333,0,0,272083.35816461412,965358.23137508286,0,0,0,0]
[134]
[135,null,"445","Other Sales to Public Authority",null,"A",null,13079658,0,0,0,0,13079658,0,0,0,0,0,0,0]
[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,1216364469.987824,368701976.47778374,353823618.98238903,115076532.02299507,3733978.9666126333,227817354.15306804,9146720.986094268,272083.35816461412,965358.23137508286,84345335.999126747,22847035.575814471,29634475.234400135,0]
[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,149230391.68692645,49648758.976881236,40654156.260828823,13531604.338228298,278827.47755585553,27832067.106127422,1081503.9058763059,34441.31066756801,61493.931851409834,10383025.146082068,2926886.9938570103,2797626.2389704566,0]
[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,149230391.68692645,49648758.976881236,40654156.260828823,13531604.338228298,278827.47755585553,27832067.106127422,1081503.9058763059,34441.31066756801,61493.931851409834,10383025.146082068,2926886.9938570103,2797626.2389704566,0]
[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,22500413.719432238,6994889.7973443093,6271874.0496643409,2103918.3854439151,61288.765567772789,4365141.3802973982,171888.06091193392,5389.2707776776051,14041.027097832597,1528127.1931462202,452923.22293556575,530932.56624527008,0]
[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,1388095275.3941827,425345625.25200927,400749649.29288214,130712054.74666728,4074095.2097362615,260014562.63949284,10400112.95288251,311913.93960985972,1040893.1903243253,96256488.338355035,26226845.792607047,32963034.039615858,0]
[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,845.00407973656149,281.13176823482974,230.20061470265222,76.62152958207092,1.5788362773425157,157.59665297614958,6.1239215577061703,0.19502091830345933,0.3482040267139207,58.792974468988731,16.573242372275597,15.841314619528607,0]
[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,789197.45817316661,262564.97716771398,214997.47084046292,71561.212351024922,1474.5651610803529,147188.49402969863,5719.4792821595611,182.14114784353455,325.20758112074424,54910.108864600079,15478.695390400255,14795.106357061617,0]
[171,null,null,null,null,null,null,789197.45817316661,262564.97716771398,214997.47084046292,71561.212351024922,1474.5651610803529,147188.49402969863,5719.4792821595611,182.14114784353455,325.20758112074424,54910.108864600079,15478.695390400255,14795.106357061617,0]
[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,29161019.599219408,9701833.6361345313,7944203.8187427521,2644202.5304321898,54485.506912460456,5438647.2165218741,211336.01700955801,6730.155459933314,12016.491625339095,2028940.5955543879,571941.1979539952,546682.43287238549,0]
[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,29161019.599219408,9701833.6361345313,7944203.8187427521,2644202.5304321898,54485.506912460456,5438647.2165218741,211336.01700955801,6730.155459933314,12016.491625339095,2028940.5955543879,571941.1979539952,546682.43287238549,0]
[178]
[179,null,"Total Other Electric Operating Revenues",null,null,null,null,29951062.061472312,9964679.7450704798,8159431.4901979174,2715840.3643127969,55961.650909818149,5585993.3072045492,217061.62021327528,6912.491628695152,12342.047410486553,2083909.497393457,587436.4665867677,561493.38054406666,0]
[180]
[181,null,"Total Electric Operating Revenues",null,null,null,null,1418046337.4556551,435310304.99707973,408909080.78308004,133427895.11098008,4130056.8606460798,265600555.94669738,10617174.573095785,318826.43123855488,1053235.2377348118,98340397.835748494,26814282.259193815,33524527.420159925,0]
[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,-23655.490804613324,-6611.2712353287361,-6473.0571304174591,-2304.6385468257181,-91.074074405504533,-5166.0034106895291,-202.36045689519295,-6.5836672932497784,-18.688098077767631,-1482.2306254324953,-545.86252921123298,-753.72103003643952,0]
[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,-172759.63813758589,-57476.908945067436,-47064.12175841628,-15665.140608875767,-322.79037521004824,-32220.366022779897,-1252.0252832650358,-39.871693028830201,-71.189717417579033,-12020.123024094017,-3388.3710430054552,-3238.7296664255364,0]
[190]
[191,null,"Total Miscellaneous Revenues",null,null,null,null,-196415.12894219923,-64088.180180396172,-53537.17888883374,-17969.779155701486,-413.86444961555276,-37386.36943346943,-1454.3857401602288,-46.455360322079983,-89.877815495346667,-13502.353649526513,-3934.2335722166881,-3992.4506964619759,0]
[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,-196415.12894219923,-64088.180180396172,-53537.17888883374,-17969.779155701486,-413.86444961555276,-37386.36943346943,-1454.3857401602288,-46.455360322079983,-89.877815495346667,-13502.353649526513,-3934.2335722166881,-3992.4506964619759,0]
[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,7350726.2862524847,2445577.1613654974,2002524.8992097268,666533.93172656849,13734.363660313697,1370939.9604536253,53272.253056118941,1696.4952299274805,3029.0415792346771,511442.57553277182,144171.33748312789,137804.26695557218,0]
[212,null,null,null,"Cholla","F10",null,614931.61716926261,204586.9564703099,167523.0210919127,55759.495398619336,1148.9605417933747,114687.21512599061,4456.5382312378761,141.9218339295694,253.39719699198963,42785.188539773291,12060.782874443463,11528.139864260495,0]
[213,null,null,null,"Total 500",null,null,7965657.9034217475,2650164.1178358071,2170047.9203016395,722293.42712518782,14883.324202107071,1485627.1755796159,57728.79128735682,1838.4170638570499,3282.438776226667,554227.76407254511,156232.12035757134,149332.40681983269,0]
[214]
[215,null,"501","Fuel Related",null,"F30",null,325912702.73600906,91086559.760011822,89182319.731346354,31752077.512552626,1254769.8960822113,71174432.516653374,2788014.1645906572,90706.247407018207,257474.62201600356,20421380.947149031,7520602.0321866106,10384365.306013361,0]
[216,null,null,null,"System Energy - Non NPC","F30",null,5962130.4780765837,1666304.9630446592,1631469.476679232,580861.15542781469,22954.311929549032,1302039.6253504446,51002.934480524054,1659.3476648113071,4710.1486943155442,373581.44290568453,137579.20514655163,189967.86675299713,0]
[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,1584177.4318591428,442748.23014303122,433492.21142105421,154338.64402263591,6099.1122311663667,345960.52492496511,13551.81642866402,440.89963006818931,1251.517605941875,99263.05588056914,36555.703148012646,50475.716423034173,0]
[219,null,null,null,"Cholla","F30",null,21354368.72977699,5968150.2657406302,5843381.1377479071,2080451.4995806385,82214.712120832672,4663472.9586602207,182675.5508291272,5943.2315370438446,16870.186313490434,1338044.4979767927,492762.96234242822,680401.72692787822,0]
[220,null,null,null,"Total 501",null,null,354813379.37572175,99163763.218940139,97090662.557194561,34567728.811583713,1366038.0323637594,77485905.625588998,3035244.466328973,98749.726238941555,280306.47462975141,22232269.943912074,8187499.9028236037,11305210.616117271,0]
[221]
[222,null,"502","Steam Expenses",null,"F10",null,15237375.205708988,5069455.0920677334,4151048.761684922,1381663.1458647258,28470.064610519796,2841831.6433574534,110428.44968771024,3516.6775834717364,6278.9228246481789,1060173.1197829731,298853.83805513394,285655.49018969608,0]
[223,null,null,null,"Cholla","F10",null,3422178.4357589302,1138554.3548617549,932288.49235789164,310309.20742107596,6394.122337965422,638250.01594181906,24801.243922508511,789.81438923711482,1410.1900097764076,238105.41774499445,67119.903935481227,64155.672836425307,0]
[224,null,null,null,"Total 502",null,null,18659553.641467918,6208009.4469294883,5083337.2540428136,1691972.3532858018,34864.186948485221,3480081.6592992726,135229.69361021876,4306.4919727088509,7689.1128344245863,1298278.5375279675,365973.74199061515,349811.16302612139,0]
[225]
[226,null,"503","Steam From Other Sources",null,"F30",null,1576975.9563507552,440735.55121475289,431521.60921397572,153637.03955423846,6071.38641808992,344387.83098487265,13490.211540131644,438.89535464818977,1245.8283610339172,98811.818253119331,36389.525423461077,50246.260032431383,0]
[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,1576975.9563507552,440735.55121475289,431521.60921397572,153637.03955423846,6071.38641808992,344387.83098487265,13490.211540131644,438.89535464818977,1245.8283610339172,98811.818253119331,36389.525423461077,50246.260032431383,0]
[229]
[230,null,"505","Electric Expenses",null,"F10",null,1347987.5954597457,448473.73563966691,367226.12414264918,122230.02692955478,2518.6289251799326,251405.09778846707,9769.1484494725883,311.10592840000129,555.4703461855845,93789.133312925551,26438.363636469352,25270.760360774795,0]
[231,null,null,null,"Cholla","F10",null,380657.68854405475,126644.32236343308,103700.84120948971,34516.489378979095,711.23463464231884,70994.186990059534,2758.7060002222561,87.853081138114334,156.85905326276776,26485.076582082376,7465.9191409793266,7136.2001097661578,0]
[232,null,null,null,"Total 505",null,null,1728645.2840038005,575118.05800309998,470926.96535213885,156746.51630853387,3229.8635598222513,322399.28477852663,12527.854449694845,398.95900953811565,712.32939944835221,120274.20989500792,33904.28277744868,32406.960470540951,0]
[233]
[234,null,"506","Misc. Steam Expense",null,"F10",null,22648261.185601465,7535047.3059697216,6169962.6923660319,2053652.1136750516,42316.832824882797,4223991.6281743804,164136.69264449546,5227.0572418651527,9332.7546363487781,1575801.435263108,444205.10023643402,424587.57256914489,0]
[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,821028.68795167038,273155.18628896435,223669.10786266217,74447.538668961381,1534.03978556074,153125.14616369884,5950.1668716320864,189.48756877923884,338.32439635267366,57124.835070735695,16103.007981046218,15391.847293276966,0]
[237,null,null,null,"Total 506",null,null,23469289.873553135,7808202.4922586856,6393631.8002286945,2128099.6523440131,43850.872610443534,4377116.7743380796,170086.85951612756,5416.5448106443919,9671.0790327014511,1632926.2703338438,460308.10821748024,439979.41986242187,0]
[238]
[239,null,"507","Rents",null,"F10",null,187394.33678483675,62345.854322902982,51050.986088864862,16992.155498170279,350.13437707505528,34949.796068656549,1358.0860096988931,43.249277158567232,77.220293033623634,13038.363627378923,3675.4044592248397,3513.0867626721806,0]
[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,187394.33678483675,62345.854322902982,51050.986088864862,16992.155498170279,350.13437707505528,34949.796068656549,1358.0860096988931,43.249277158567232,77.220293033623634,13038.363627378923,3675.4044592248397,3513.0867626721806,0]
[242]
[243,null,"510","Maint Supervision & Engineering",null,"F10",null,7778872.7318763193,2588020.9320029258,2119162.8863258241,705356.50825075817,14534.328011464411,1450790.9912734849,56375.120025741722,1795.3083776935284,3205.4695042169446,541231.78442558332,152568.66358404365,145830.74009458299,0]
[244,null,null,null,"Cholla","F10",null,-355383.66778491187,-118235.68823158748,-96815.554789835805,-32224.744077751351,-664.01173737384306,-66280.480660816233,-2575.5398779650936,-82.020017303433931,-146.44429194903728,-24726.582282641561,-6970.2144671110209,-6662.3873505769952,0]
[245,null,null,null,"Total 510",null,null,7423489.0640914077,2469785.2437713384,2022347.3315359883,673131.76417300687,13870.316274090568,1384510.5106126687,53799.580147776629,1713.2883603900946,3059.0252122679076,516505.20214294177,145598.44911693264,139168.352744006,0]
[246]
[247,null,"511","Maintenance of Structures",null,"F10",null,11726924.017113067,3901532.5061084954,3194712.5251186173,1063349.7246120446,21911.01025882566,2187118.4046576596,84987.474636063213,2706.4904720995864,4832.3579277865574,815925.93559174961,230002.62209084979,219844.96563887596,0]
[248,null,null,null,"Cholla","F10",null,293684.97812023369,97708.613701236565,80007.261637470147,26630.158100378339,548.73166732085474,54773.427360909292,2128.3965507547205,67.780399525165961,121.01987957115706,20433.763380090961,5760.105116889521,5505.7203260869646,0]
[249,null,null,null,"Total 511",null,null,12020608.995233301,3999241.1198097318,3274719.7867560876,1089979.8827124229,22459.741926146515,2241891.8320185691,87115.871186817938,2774.2708716247525,4953.3778073577141,836359.69897184055,235762.72720773931,225350.68596496293,0]
[250]
[251,null,"512","Maintenance of Boiler Plant",null,"F10",null,45908675.549164295,15273757.18526631,12506691.48827895,4162811.7851935499,85777.434854947685,8562152.2814089712,332709.78758932615,10595.39507369577,18917.761547737839,3194194.7431881959,900416.4892359653,860651.19752664445,0]
[252,null,null,null,"Cholla","F10",null,4709595.7266184296,1566876.4282276749,1283013.7241544938,427046.96573676832,8799.5795086819107,878358.50877457915,34131.4266876806,1086.9411230884425,1940.7009214848595,327680.24197073624,92370.28947483252,88290.920038408818,0]
[253,null,null,null,"Total 512",null,null,50618271.275782727,16840633.613493986,13789705.212433442,4589858.7509303186,94577.014363629598,9440510.7901835497,366841.21427700674,11682.336196784214,20858.462469222697,3521874.9851589319,992786.77871079778,948942.11756505328,0]
[254]
[255,null,"513","Maintenance of Electric Plant",null,"F10",null,12574633.852512399,4183564.4757649833,3425650.2565189772,1140216.6011013417,23494.902068206953,2345219.6919266479,91131.005371796418,2902.1358595230322,5181.6769254688716,874907.16882470809,246628.93301684555,235737.00513389971,0]
[256,null,null,null,"Cholla","F10",null,339898.43310630432,113083.77061234303,92596.982800287995,30820.606044024764,635.07856313240018,63392.422230779339,2463.3151387614339,78.446135520391977,140.06323273405428,23649.163807467445,6666.4993091911447,6372.0852320623326,0]
[257,null,null,null,"Total 513",null,null,12914532.285618704,4296648.2463773265,3518247.2393192654,1171037.2071453664,24129.980631339353,2408612.1141574271,93594.320510557853,2980.5819950434243,5321.7401582029261,898556.33263217553,253295.43232603668,242109.09036596204,0]
[258]
[259,null,"514","Maint of Misc. Steam Plant",null,"F10",null,4488282.7050390001,1493245.87119011,1222722.425176187,406979.20199871348,8386.070230446443,837082.7418317378,32527.524864775922,1035.8636552561104,1849.5036277366362,312281.9129692589,88029.63073159894,84141.958763178933,0]
[260,null,null,null,"Cholla","F10",null,1813240.0936298463,603262.64213466237,493972.74423481687,164417.22922423069,3387.9235710284979,338176.5563632694,13140.930754013398,418.48288859692576,747.18870256564605,126160.0755397083,35563.458534098354,33992.861682855939,0]
[261,null,null,null,"Total 514",null,null,6301522.7986688465,2096508.5133247725,1716695.1694110038,571396.43122294417,11773.99380147494,1175259.2981950073,45668.455618789318,1454.3465438530361,2596.6923303022822,438441.98850896722,123593.08926569729,118134.82044603486,0]
[262]
[263,null,"Total Steam Power Generation",null,null,null,null,497679320.79069895,146611155.47628203,136012893.83187851,47532873.99188371,1636098.8474764635,104181252.69180523,4072685.4044831507,131797.10769519227,339773.78130397352,32161565.115036793,10995019.562676609,14004204.980177308,0]
[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,3348122.5829882645,1113916.0680927183,912113.79351448349,303594.12420448125,6255.7536960763618,624438.30211720662,24264.545645977138,772.72282629746189,1379.6735344659946,232952.82266807798,65667.43095163902,62767.345736840951,0]
[302]
[303,null,"536","Water For Power",null,"F10",null,62982.096368974577,20954.062286736389,17157.925798322402,5710.9600720279532,117.67803369827554,11746.413802245967,456.44444441467783,14.535818897328506,25.953270632016643,4382.1146815988486,1235.2810752848143,1180.7270851159033,0]
[304]
[305,null,"537","Hydraulic Expenses",null,"F10",null,2329711.9935534033,775092.17757829966,634672.83277890447,211248.7983340963,4352.9184052327801,434500.63897546334,16883.910791313785,537.6809216199448,960.0132315241782,162094.71769625548,45693.130308666972,43675.174532026387,0]
[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,7617809.3711655643,2534435.3594828788,2075285.1281814491,690751.93845846283,14233.391385312119,1420752.0279432503,55207.860114853836,1758.1361021222137,3139.0995160707976,530025.45503471326,149409.6940851215,142811.28086132917,0]
[310]
[311,null,"540","Rents (Hydro Generation)",null,"F10",null,314430.06418675964,104610.47709801968,85658.750996033385,28511.238042885216,587.49253871053497,58642.469189448035,2278.7405346782944,72.568217515629968,129.56838563889485,21877.147317179737,6166.9828440614883,5894.6290225887506,0]
[312]
[313,null,"541","Maint Supervision & Engineering",null,"F10",null,179.60258585294426,59.753548830352898,48.928314853134488,16.285631247174646,0.3355759869674898,33.496603241383006,1.3016175586602077,4.1450996584107468E-2,7.4009516760824165E-2,12.496235814516419,3.5225832128008965,3.3670145946092815,0]
[314]
[315,null,"542","Maintenance of Structures",null,"F10",null,327894.40129947977,109090.04470175118,89326.779061505222,29732.129313264511,612.64979462645806,61153.622110944911,2376.3194059312191,75.675690545687601,135.11668595141461,22813.957501997782,6431.0617138590223,6147.0453191023607,0]
[316]
[317,null,"543","Maint of Dams & Waterways",null,"F10",null,1009091.9750841642,335723.59953034826,274902.33304945449,91500.351861077856,1885.4240537333046,188199.70415756508,7313.1009046166537,232.89123490967964,415.82034628584563,70209.742355895636,19791.532703844452,18917.474886432923,0]
[318]
[319,null,"544","Maintenance of Electric Plant",null,"F10",null,1103419.4697325681,367106.23542476271,300599.54300635,100053.5850287314,2061.6689667142714,205792.16056895739,7996.7120158693515,254.66134829579664,454.69023372668482,76772.780473198276,21641.597654613575,20685.835011348678,0]
[320]
[321,null,"545","Maint of Misc. Hydro Plant",null,"F10",null,1450287.6095660629,482508.81848225283,395095.25128190039,131506.17570215851,2709.7699827403394,270484.46108289604,10510.538079135242,334.71604244784191,597.62549986935824,100906.87660169759,28444.795284704443,27188.58152626031,0]
[322]
[323,null,"Total Hydraulic Power Generation ",null,null,null,null,17563929.166531093,5843496.5962265991,4784861.2659832556,1592625.586648433,32817.082432831412,3275743.2965512187,127289.47355434886,4053.6296536481691,7237.6347136819459,1222048.1105664291,344485.02920500806,329271.46099564002,0]
[324]
[325]
[326,null,null,null,null,null,null,"OTHER POWER GENERATION"]
[327]
[328]
[329,null,"546","Operation Super & Engineering",null,"F10",null,195449.67563961574,65025.855177668986,53245.465382487193,17722.580828835518,365.18526442009244,36452.149101671108,1416.4647376250216,45.108391946739971,80.539686978625184,13598.831136335475,3833.3955109043563,3664.1004207426245,0]
[330]
[331,null,"547","Fuel",null,"F30",null,122723766.36773317,34299018.066451021,33581968.665110804,11956375.156991156,472488.75628143555,26801024.796523459,1049838.1808772343,34155.809888421347,96953.126075319553,7689754.8430151893,2831913.5737718344,3910275.3927472872,0]
[332,null,null,null,"Simple Cycle Combustion Turbine","F30",null,4156705.1762612117,1161722.0539849636,1137435.2915557956,404967.41564682871,16003.391332329937,907761.89321797702,35558.457256054462,1156.8715332381087,3283.8428361496722,260455.20526450386,95918.094426384414,132442.65920698631,0]
[333,null,null,null,"Total 547",null,null,126880471.54399438,35460740.120435983,34719403.956666596,12361342.572637985,488492.1476137655,27708786.689741436,1085396.6381332888,35312.681421659458,100236.96891146923,7950210.0482796934,2927831.6681982186,4042718.0519542736,0]
[334]
[335,null,"548","Generation Expense",null,"F10",null,5855723.9989455715,1948191.8272299059,1595248.2318269908,530973.21109920507,10941.0471515389,1092116.0324736438,42437.658341602189,1351.4593585891289,2412.99033300983,407424.57915088756,114849.54383880804,109777.41814139004,0]
[336,null,null,null,"Simple Cycle Combustion Turbine","F10",null,223553.04494382854,74375.809923819936,60901.53834613767,20270.879936657489,417.69461915229476,41693.540292441903,1620.1357414146144,51.594449257655569,92.120348647153563,15554.183440090339,4384.5927916340488,4190.9550545754355]
[337,null,null,null,"Total 548",null,null,6079277.0438893996,2022567.6371537258,1656149.7701731285,551244.09103586257,11358.741770691195,1133809.5727660856,44057.794083016801,1403.0538078467844,2505.1106816569836,422978.76259097789,119234.13663044208,113968.37319596547]
[338]
[339,null,"549","Miscellaneous Other",null,"F10",null,2063394.3138364204,686488.62878315768,562121.11966037564,187100.19542909617,3855.320791069847,384831.32262748131,14953.850784354327,476.21669948856214,850.27069810176897,143565.09290542331,40469.785759433966,38682.509698437847,0]
[340,null,null,null,"Wind Generation ","F10",null,1744642.8079542494,580440.41360281594,475285.09797590307,158197.10664768508,3259.7539139238538,325382.88721424801,12643.791856554013,402.65112403343352,718.9215596409224,121387.27199700275,34218.045572380666,32706.86649006161,0]
[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,396877.78482792224,132040.72749161243,108119.60820082373,35987.261671138738,741.54085096608185,74019.300059437068,2876.2564354009992,91.596563741460514,163.54292967847803,27613.624632405714,7784.0472938019611,7440.2786989155711,0]
[344,null,null,null,"Wind Generation","F10",null,1428990.904652202,475423.43220592191,389293.48691191041,129575.07720844858,2669.9784466848628,266512.54012496222,10356.196397884711,329.80091475942436,588.84968613712579,99425.112598067484,28027.098541301399,26789.331616123887,0]
[345,null,null,null,"Total 550",null,null,1825868.6894801243,607464.15969753428,497413.09511273412,165562.3388795873,3411.5192976509447,340531.84018439928,13232.45283328571,421.39747850088486,752.39261581560379,127038.7372304732,35811.145835103358,34229.610315039456,0]
[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,1680070.8774696139,558957.41555487574,457694.06090690551,152341.98689093505,3139.1053764884309,313339.96296735003,12175.825551301565,387.74838275475628,692.31316005254268,116894.54119080352,32951.582746897941,31496.334741248818,0]
[350]
[351,null,"553","Maint of Generation & Elect Plant",null,"F10",null,3701045.9925445011,1231333.2315825585,1008259.1113549961,335595.78208280652,6915.1685977233601,690259.93474214454,26822.255517241188,854.17503353876032,1525.1040185027105,257508.22719821602,72589.391857731811,69383.610559041656,0]
[352,null,null,null,"Simple Cycle Combustion Turbine","F10",null,237483.03956639211,79010.301180908151,64696.423367188087,21533.995134141027,443.72192645256968,44291.540208816499,1721.0893301765091,54.809392721717344,97.860534210745257,16523.392746692571,4657.804699908168,4452.1010451760576,0]
[353,null,null,null,"Wind Generation","F10",null,5988840.2904416909,1992479.4458421548,1631512.4971295886,543043.65443943755,11189.766459716555,1116942.7552072504,43402.379988187764,1382.1816497960751,2467.8440666564456,416686.43115256989,117460.38160346293,112272.95290286992,0]
[354,null,null,null,"Total 553",null,null,9927369.3225525841,3302822.9786056215,2704468.0318517732,900173.43165638507,18548.656983892484,1851494.2301582114,71945.724835605462,2291.1660760565528,4090.8086193699014,690718.05109747848,194707.57816110289,186108.66450708761,0]
[355]
[356,null,"554","Maintenance of Misc. Other",null,"F10",null,125817.12694368046,41859.19597326708,34275.787131804653,11408.584816598572,235.08128433133794,23465.399243493663,911.82307221435894,29.037696057644037,51.845939306025933,8753.9969445679599,2467.6777182792584,2358.6971237599037,0]
[357,null,null,null,"Simple Cycle Combustion Turbine","F10",null,62441.254816442044,20774.124999278862,17010.586796256826,5661.9187620386519,116.66750572106291,11645.544681594947,452.52485240053062,14.410996522193411,25.730404008148096,4344.4844685000826,1224.6734363987227,1170.587913722017,0]
[358,null,null,null,"Wind Generation","F10",null,847319.76917305402,281902.19512574706,230831.46743404638,76831.506872022495,1583.1629954934306,158028.53835194235,6140.7038440893439,195.55536291886426,349.1582616173273,58954.093537147855,16618.660475229462,15884.726912799468,0]
[359,null,null,null,"Total 554",null,null,1035578.1509331765,344535.51609829301,282117.84136210789,93902.010450659727,1934.9117855458314,193139.48227703094,7505.0517687042338,239.00405549870172,426.73460493150134,72052.574950215901,20311.011629907443,19414.01195028139,0]
[360]
[361,null,"Total Other Power Generation",null,null,null,null,151432122.42574957,43629042.725109667,41407898.43909201,14587586.314457031,534365.34279744816,32287768.137037911,1263327.594583736,40979.027437785873,110354.06053801706,9658443.911378406,3409368.3500443911,4502988.5232731383,0]
[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,240206235.69017452,79916305.021466956,65438291.290294476,21780923.471364234,448810.04488140211,44799427.217645533,1740824.9028775215,55437.88697578774,98982.691935863448,16712864.968210725,4711215.3170507001,4503152.8774713129,0]
[369,null,null,null,"Energy","F30",null,11580272.919576995,3236471.6455396824,3168810.5232477072,1128209.2421440838,44584.263595491444,2528957.4371284423,99063.229688712265,3222.9584538003596,9148.5430539520312,725608.92158348835,267220.71070298285,368975.44443865254,0]
[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,251786508.60975152,83152776.667006642,68607101.813542187,22909132.713508319,493394.30847689358,47328384.654773973,1839888.1325662336,58660.845429588102,108131.23498981548,17438473.889794212,4978436.0277536828,4872128.321909965,0]
[372]
[373]
[374,null,"556","System Control & Load Dispatch",null,"F10",null,648576.4061384917,215780.53439688738,176688.71778851579,58810.267880205472,1211.8236860573795,120962.10332924334,4700.3690640279037,149.68681139920571,267.2613324180316,45126.09702331468,12720.665182141833,12158.879644280687,0]
[375]
[376,null,"557","Other Expenses",null,"F10",null,24193675.736533999,8049204.7352391137,6590972.9432348832,2193784.0131183728,45204.341435854192,4512217.6456908127,175336.63559269879,5583.7279043030803,9969.5794546913803,1683326.9732052521,474515.64018818346,453559.50146983389,0]
[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,24193675.736533999,8049204.7352391137,6590972.9432348832,2193784.0131183728,45204.341435854192,4512217.6456908127,175336.63559269879,5583.7279043030803,9969.5794546913803,1683326.9732052521,474515.64018818346,453559.50146983389,0]
[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,276628760.752424,91417761.936642647,75374763.474565595,25161726.994506896,539810.47359880514,51961564.403794028,2019925.1372229604,64394.260145290384,118368.07577692489,19166926.960022781,5465672.333124008,5337846.7030240791,0]
[389]
[390,null,"TOTAL PRODUCTION EXPENSE",null,null,null,null,943304133.13540363,287501456.73426092,257580417.01151937,88874812.887496069,2743091.7463055486,191706328.52918836,7483227.6098441957,241224.02493191671,575733.55233259744,62208984.097004414,20214545.275050014,24174311.667470165,0]
[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,16615974.339278888,5528113.2469826043,4526614.247801004,1506668.902437611,31045.889244019429,3098945.9158875574,120419.44636566211,3834.8484366645089,6847.0073831073723,1156092.1166335137,325892.59221355896,311500.12589358387,0]
[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,16615974.339278888,5528113.2469826043,4526614.247801004,1506668.902437611,31045.889244019429,3098945.9158875574,120419.44636566211,3834.8484366645089,6847.0073831073723,1156092.1166335137,325892.59221355896,311500.12589358387,0]
[542]
[543,null,"921","Office Supplies & expenses",null,"F102G",null,-4668592.8721325425,-1553234.8313872353,-1271843.5031655519,-423328.99383192352,-8722.9682878732528,-870711.31181494019,-33834.270412894453,-1077.4779565468161,-1923.8047201751547,-324827.38026893721,-91566.091883784655,-87522.238402679708,0]
[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,-4668592.8721325425,-1553234.8313872353,-1271843.5031655519,-423328.99383192352,-8722.9682878732528,-870711.31181494019,-33834.270412894453,-1077.4779565468161,-1923.8047201751547,-324827.38026893721,-91566.091883784655,-87522.238402679708,0]
[546]
[547,null,"923","Outside Services",null,"F102G",null,3068412.5906016673,1020856.9141332365,835913.67362163868,278231.1609123607,5733.133399079883,572271.26569549507,22237.428743989953,708.16775386409074,1264.4123801157132,213491.39894781253,60181.420163128198,57523.614850945785,0]
[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,3068412.5906016673,1020856.9141332365,835913.67362163868,278231.1609123607,5733.133399079883,572271.26569549507,22237.428743989953,708.16775386409074,1264.4123801157132,213491.39894781253,60181.420163128198,57523.614850945785,0]
[550]
[551,null,"924","Property Insurance",null,"F102G",null,2561667.5901957983,852263.50562250428,697863.44003306888,232281.58744844358,4786.3126568035113,477761.28889010492,18564.941584859553,591.21461991514059,1055.596051425938,178233.52672494913,50242.524110361628,48023.652453361647,0]
[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,1668534.7715184796,555119.36797338026,454551.33207883401,151295.93977164503,3117.5508976265114,311188.43289799959,12092.220975157794,385.08593173210841,687.5594332468263,116091.89183215424,32725.322679585595,31280.067047117562,0]
[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,1224698.2244518541,484713.23568061,321458.71462672314,103923.74559657555,6457.7532138450715,169764.41143448823,10205.500740406713,363.7294529593604,464.21139273700084,92666.052808466498,17752.050911696428,16928.818593345994,0]
[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,-697053.02463598677,-231908.64289133961,-189894.98228407698,-63205.930276773513,-1302.3991586759255,-130003.18727902581,-5051.6892720369115,-160.8748694007426,-287.23727592775379,-48498.96191475365,-13671.447275404384,-13067.672138571475,0]
[564]
[565,null,"930","Misc General Expenses"]
[566,null,null,null,"Situs","F102G",null,24277.372293741919,8077.0504719488881,6613.7740153004343,2201.373276161959,45.36072311965593,4527.8273895937136,175.94320207359812,5.6030444731066478,10.004068611537789,1689.1503410079281,476.15719833162387,455.12856311947166,0]
[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,1433466.7390748151,476264.47434735502,390527.59237823269,130063.11684636201,2702.4723164443685,267735.53693404672,10404.553237751601,331.41260889164789,595.29645598059619,99652.282076500982,28157.046786444145,27032.955086804322,0]
[569]
[570,null,"931","Rents",null,"F102G",null,1284013.6713093794,427189.69352839043,349797.9992169725,116429.13195245995,2399.0977244737232,239473.70412349093,9305.5160213810868,296.34120272060585,529.10836932886536,89338.01008234176,25183.629634735134,24071.43945308432,0]
[571]
[572,null,"935","Maintenance of General Plant",null,"F108",null,2122826.8505899664,827800.53864628496,548620.86819341872,181227.54889908299,13204.737295533969,305045.64064623258,18584.750044500717,750.4999801206468,1068.6087912936355,157203.81006587436,31989.297065954426,37330.550961669695,0]
[573]
[574,null,"TOTAL ADMINISTRATIVE & GEN EXPENSE",null,null,null,null,24638226.252546057,8395254.5531077385,6670223.1565155648,2215787.5830320059,59466.94002439695,4445999.5248050429,183104.34123085174,6028.550205393658,10310.762329744575,1731131.8973289304,467362.5016046071,453556.44236178155,0]
[575]
[576]
[577,null,"TOTAL O & M EXPENSE",null,null,null,null,967942359.38794971,295896711.28736866,264250640.16803494,91090600.470528081,2802558.6863299455,196152328.0539934,7666331.9510750473,247252.57513731037,586044.31466234196,63940115.994333342,20681907.77665462,24627868.109831948,0]
[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,88481834.030732319,29437792.14116405,24104703.246217154,8023172.4629959874,165322.66861607591,16502217.239923745,641246.38434303191,20420.976584192787,36461.043963407916,6156313.719526601,1735412.782139424,1658771.3652586481,0]
[586,null,null,null,"System Generation","F10",null,6098571.2442795783,2028986.7927559793,1661406.0013517991,552993.61057240644,11394.791754648462,1137408.0185916862,44197.623194546009,1407.5067717652505,2513.0613157772113,424321.19803968357,119612.55783232003,114330.08209896667,0]
[587,null,null,null,"Total 403SP",null,null,94580405.275011897,31466778.93392003,25766109.247568954,8576166.0735683944,176717.46037072438,17639625.258515432,685444.00753757788,21828.483355958037,38974.105279185125,6580634.9175662845,1855025.339971744,1773101.4473576148,0]
[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,13985451.891288893,4652941.8189163711,3809992.9923093058,1268143.8368215922,26130.925673020767,2608342.9196143392,101355.49920424944,3227.7426063769112,5763.0380500397314,973067.86523227394,274299.60332545621,262185.64953586797,0]
[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,1293633.8514115121,430390.31504928687,352418.78108793299,117301.4507163057,2417.0724179740801,241267.90633088918,9375.2354815934359,298.56147171427449,533.07259332447029,90007.354783385192,25372.312246240741,24251.789232865172,0]
[595,null,null,null,"System Generation","F10",null,24033618.745072573,7995953.9804712478,6547369.3456837758,2179270.6967922524,44905.285146516057,4482366.3742654519,174176.66905055169,5546.7878915809788,9903.6241649276199,1672190.6641172434,471376.40882057347,450558.90866845223,0]
[596,null,null,null,"Wind Generation","F10",null,28421955.558162723,9455947.9822264221,7742863.9665033221,2577187.2122309757,53104.612846643126,5300808.8060352961,205979.86510202702,6559.5847474027014,11711.942711000564,1977518.6269050296,557445.77979591419,532827.17905868893,0]
[597,null,null,null,"Total 403OP",null,null,53749208.154646814,17882292.277746957,14642652.093275031,4873759.3597395336,100426.97041113325,10024443.086631637,389531.76963417215,12404.934110697955,22148.639469252652,3739716.6458056583,1054194.5008627283,1007637.8769600063,0]
[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,1769485.472153082,588705.53596300539,482052.87189151027,160449.73829225861,3306.1708489464436,330016.14381339605,12823.831847468042,408.38463384876036,729.15857022557191,123115.75373692406,34705.289959494941,33172.592596003844,0]
[620,null,null,null,"System Overheads","F102G",null,3030249.7215969623,1008160.1768020372,825517.13694877585,274770.70732816937,5661.8285101722668,565153.73742866854,21960.854438840219,699.36003572773279,1248.686462363296,210836.13533801257,59432.923803402264,56808.174500792848,0]
[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,21884.899416600787,6116.4237595450086,5988.5548512681653,2132.138504565105,84.257265016702874,4779.3328814259194,187.21396573961584,6.0908859467433469,17.289311394873021,1371.287047803263,505.00522883885338,697.30571505653666,0]
[623,null,null,null,"Simple Cycle Combustion Turbine","F10",null,3177.5472123862392,1057.1658621415127,865.64472181726671,288.12704408265461,5.9370444855698494,592.62531075812785,23.028350207052007,0.73335524664609397,1.309383896432103,221.08467475100556,62.321900406260546,59.5695645937111,0]
[624,null,null,null,"Cholla","F10",null,54624.722146068081,18173.574654276228,14881.16438432667,4953.1474038944407,102.0628125142954,10187.729960613118,395.87680291236603,12.6069964991396,22.509415830654728,3800.6324129353516,1071.3661405365474,1024.0511617292675,0]
[625,null,null,"Total General Expense",null,null,null,4879422.362525099,1622212.8770410053,1329305.3727976982,442593.8585729702,9160.2564811352786,910729.5693948617,35390.805405167303,1127.1759072690222,2018.9531437108278,339344.89321042626,95776.907032678864,91761.693538176201,0]
[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,167194487.68347269,55624225.907624356,45548059.70595099,15160663.128702492,312435.61293601367,31183140.834156267,1211722.0817811668,38588.335980301934,68904.73594218833,11632764.321814643,3279296.3511926075,3134686.6673916657,0]
[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,12.676361646968871,4.2174091818675778,3.4533634964639557,1.1494408633258453,2.3684973969814806E-2,2.3641923339593158,9.1868248005801345E-2,2.9256139093545453E-3,5.2235962824375539E-3,0.88198509870184016,0.24862414160098606,0.23764409888194188,0]
[641,null,null,"System Overheads",null,"F102G",null,333689.74943097227,111018.14955569559,90905.579370613006,30257.627886518727,623.47803331695309,62234.477801771325,2418.3195077152527,77.013215584435642,137.50479697239786,23217.181300443783,6544.7270931372896,6255.6908692034831,0]
[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,333702.42579261924,111022.36696487747,90909.032734109467,30258.777327382053,623.50171829092289,62236.841994105285,2418.4113759632587,77.016141198344997,137.51002056868029,23218.063285542485,6544.9757172788904,6255.928513302365,0]
[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,79093.406394841761,26314.274367089503,21547.056644620672,7171.8680692269227,147.78098983108094,14751.237797805061,573.20648279567035,18.254194407770907,32.592319082992525,5503.0936942777953,1551.2755803963348,1482.7662553079533,0]
[649,null,null,null,"System Generation","F105G",null,4059622.9369113962,1350631.3188172793,1105944.595947203,368110.07947983465,7585.1467689075535,757135.9743042913,29420.937739449433,936.93203631522238,1672.8641760089938,282456.98856029531,79622.23672867642,76105.8623531349,0]
[650,null,null,null,"System Overheads","F102G",null,4355964.1835474912,1449223.6696301799,1186675.4927242303,394981.09719444049,8138.8415046866239,812404.80640648433,31568.584824512116,1005.3254836796193,1794.9786341927709,303075.56752977904,85434.439797486993,81661.379817818903,0]
[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,188562.92090985086,52699.841459968477,51598.10759410727,18370.761343330116,725.97071144741938,41179.305920801096,1613.0580060240386,52.47980459875825,148.96678276091407,11815.17384281366,4351.1856834200817,6008.0697605790238,0]
[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,8683243.4477635808,2878869.1042745174,2365765.2529101614,788633.80608683219,16597.739974872678,1625471.3244293819,63175.787052781256,2012.9915190013708,3649.4019120456715,602850.82362716587,170959.13778997984,165258.07818684081,0]
[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,116906.76552809709,38894.730214527423,31848.377934289823,10600.6295212775,218.43284181548421,21803.581070566557,847.24781669978688,26.981248157150436,48.174212980929667,8134.0394037958768,2292.9169296555228,2191.6543343310409,0]
[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,2037057.3618124095,677726.35878946201,554946.26371505088,184712.06784841223,3806.1118744654427,379919.37535040831,14762.981376582478,470.13831869466344,839.41793068200582,141732.64287935788,39953.23359157105,38188.770137722517,0]
[670]
[671,null,"407","Amort of Prop Losses, Unrec Plant,",null,"F151",null,89915.839384176492,34636.833268115624,23256.032491045222,7552.9415573662136,631.17493983423435,13631.859881689072,706.23525949992063,26.787309078961506,35.463859717651509,6648.627870575483,1427.4519944341341,1362.4309528199813,0]
[672]
[673]
[674,null,"TOTAL AMORTIZATION EXPENSE",null,null,null,null,11260825.840280883,3741149.3935115002,3066724.9597846563,1021758.2223412702,21876.961349278761,2103062.9827261511,81910.662881526689,2613.9145361304909,4709.9679359949387,782584.19706643757,221177.71602291943,213256.86212501669,0]
[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,32438594.623263761,10667948.144234728,8843883.5387117378,2957316.7794611286,65383.076237514193,6120363.9630666263,238220.30429674702,7592.6087484503078,14283.218270339723,2240522.3514400208,644150.30738659808,638930.33140986238,0]
[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,32438594.623263761,10667948.144234728,8843883.5387117378,2957316.7794611286,65383.076237514193,6120363.9630666263,238220.30429674702,7592.6087484503078,14283.218270339723,2240522.3514400208,644150.30738659808,638930.33140986238,0]
[683]
[684]
[685,null,null,null,null,null,null,"DEFERRED  ITC"]
[686]
[687]
[688,null,"41140","Deferred I T C - Federal",null,"F101G",null,-2068327.9779244587,-680202.57566719386,-563897.78808434168,-188562.45486536081,-4168.9119838697907,-390242.55418305984,-15189.243739100863,-484.11484166430097,-910.71701183252685,-142858.68788301517,-41071.881141264195,-40739.048523755133,0]
[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,-2068327.9779244587,-680202.57566719386,-563897.78808434168,-188562.45486536081,-4168.9119838697907,-390242.55418305984,-15189.243739100863,-484.11484166430097,-910.71701183252685,-142858.68788301517,-41071.881141264195,-40739.048523755133,0]
[693]
[694,null,427,"Interest on Long-Term Debt",null,null,null,78171040.346801668,25707790.811704934,21312130.964861542,7126588.9281078251,157561.17519638993,14748950.250479605,574067.07148938661,18296.789108950376,34419.926160801209,5399246.3350037402,1552283.6378370882,1539704.4568514202,0]
[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,118657932.40289316,39022549.665834248,32350258.921603471,10817641.719274154,239166.36126154059,22387829.739388213,871391.90499850421,27773.19011807999,52246.935100026785,8195661.7668534657,2356253.2384299561,2337158.9600314698,0]
[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,-64989801.938824758,-21372930.764708694,-17718469.194676831,-5924900.0765805803,-130993.13407923456,-12261975.16793656,-477267.60588293528,-15211.575732288204,-28616.021662438652,-4488822.8220334174,-1290536.8244857735,-1280078.7510459891,0]
[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,53668130.464068398,17649618.901125554,14631789.72692664,4892741.6426935736,108173.22718230603,10125854.571451653,394124.29911556892,12561.614385791787,23630.913437588133,3706838.9448200483,1065716.4139441827,1057080.2089854807,0]
[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,7591.8451969821645,2121.7800209027305,2077.4224509333417,739.63627417472992,29.228743552857679,1657.9448088808263,64.944298785771878,2.1129209844607963,5.9976412581878344,475.69782201750013,175.18570444527185,241.89451104648631,0]
[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,107795.63801741424,35863.469834707925,29366.274943441156,9774.4695738563605,201.4092806442244,20104.319214966774,781.21756724220404,24.87846487299489,44.419756211782683,7500.1131305803947,2114.2184734701618,2020.8477774202549,0]
[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,15946.231918820427,14044.444561748278,872.05875868404007,271.91217176753463,0,460.13277593913347,67.11218442675316,0,0,230.57146625468798,0,0,0]
[727]
[728]
[729,null,"SCHMAT","Additions - Temporary"]
[730,null,null,null,"S","F101G",null,9075006.573199708,2984460.3521156865,2474160.8623470827,827337.60584672645,18291.539862393696,1712230.2565898257,66644.404681213113,2124.1047924593345,3995.866688898423,626807.52057418518,180207.19891082126,178746.86079041305,0]
[731,null,null,null,"SGCT","F10",null,480295.21214510105,159793.59804649785,130844.63818093344,43551.214352688046,897.40099835377737,89576.985117202828,3480.8000035164559,110.84871135591942,197.91706441521555,33417.571373179555,9420.1308041091488,9004.1074928488051,0]
[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,12089173.773853326,3996545.0425199033,3290848.0828310228,1099265.3613207683,23370.939565242519,2273290.1265458651,88099.297557667,2815.8020642873903,5138.9547324147579,838548.76215884613,238693.47912875109,232557.92542855607,0]
[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,-11032238.137139969,-3670411.4091955759,-3005462.4132790202,-1000358.4373756563,-20613.033959112323,-2057556.6993607064,-79952.940557212816,-2546.161922813721,-4546.0960901119406,-767591.67285309103,-216377.60212055442,-206821.67042611347,0]
[738,null,null,null,"GPS","F102G",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[739,null,null,null,"SO","F102G",null,1572386.3989020274,523130.92832585634,428358.06862634601,142577.59680341199,2937.9037901928687,293256.37543600425,11395.413579875367,362.89557269042251,647.93920973562547,109402.16221778809,30839.544467048308,29477.570873078101,0]
[740,null,null,null,"SNPD","F104G",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","F151G",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[743,null,null,null,"SCHMDEXP","F151G",null,161106812.55067906,53598906.643033475,43889621.115894973,14608652.155111125,301059.60085677257,30047739.579912286,1167602.3832951663,37183.306085967735,66395.863470740005,11209206.756797144,3159894.7421634272,3020550.4040579889,0]
[744]
[745]
[746,null,"TOTAL SCHEDULE - M ADDITIONS",null,null,null,null,173422770.08677247,57644454.849263199,47240686.1107544,15731811.514078861,326174.98913804017,32380759.021040265,1258182.6326106801,40077.786689804539,71880.862473562054,12057997.482686905,3404966.8975315178,3265777.9405052382,0]
[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,308859.41421545262,86320.481694037851,84515.880477694242,30090.659180579136,1189.1144218243362,67450.250786993958,2642.1321245565377,85.96006907563293,244.00233640362998,19352.83805711626,7127.0886918764436,9841.0063752945916,0]
[756,null,null,null,"SNP","F104G",null,14355.534209746151,4745.7783428320117,3907.7841973232148,1305.3449139890502,27.752295460288529,2699.4643960606586,104.61529494091945,3.3436811826774795,6.1023558634811952,995.75170866905717,283.44140545710121,276.15561796768787,0]
[757,null,null,null,"IBT","F150G",null,-1.8940228418993902E-4,2.2738911595396826E-5,-2.4507688444713261E-4,-2.9915634100229434E-5,-4.4324205733415899E-6,9.5027313254355327E-5,1.491485230910272E-6,2.4475978820064781E-7,-2.517499697429182E-6,-4.0946330110679376E-5,2.0308751111865565E-5,-6.3247362418521518E-6,0]
[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,-4.8627695067666545E-2,-1.6178371474631473E-2,-1.3247421597822162E-2,-4.4093614048546746E-3,-9.085774956295725E-5,-9.069260336587082E-3,-3.5241509155705487E-4,-1.1222925397038888E-5,-2.0038198203323451E-5,-3.3833763684199022E-3,-9.5374518974251758E-4,-9.1162473088835547E-4,0]
[760]
[761]
[762,null,"SCHMDT","Deductions - Temporary"]
[763,null,null,null,"S","F101G",null,13665534.927888466,4494128.6657774094,3725697.7621887894,1245840.5245945442,27544.186867323875,2578349.9094222393,100356.00884400698,3198.5682872749512,6017.1477964091791,943873.70371342625,271363.74515092914,269164.70524610963,0]
[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,16989616.135745782,5616576.2368711866,4624819.4239111412,1544861.2841147776,32844.535066900862,3194786.2887642691,123811.04576152716,3957.2097383488026,7222.0707449448737,1178461.1460376575,335449.77186729043,326827.12286773499,0]
[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,47915.10935432191,15941.295126226256,13053.295115863164,4344.7470336059359,89.52632856520863,8936.3602405109214,347.25083363651896,11.05846569380323,19.744560313619097,3333.7966863138718,939.76909658334205,898.26586700926862,0]
[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,2305794.4018407483,644426.79838622571,630954.52203431423,224642.24916867039,8877.3508295201391,503550.81797478849,19724.875400677574,641.73613279656979,1821.6029540322961,144478.89103584489,53207.383200201031,73468.174723676944,0]
[770,null,null,null,"SG","F10",null,61312582.913066782,20398617.311728075,16703107.847710684,5559575.3891405221,114558.65419123166,11435042.840780621,444345.13070875854,14150.507092215534,25265.307908592393,4265954.6956974538,1202536.5574628867,1149428.6706457422,0]
[771,null,null,null,"GPS","F102G",null,21042706.610416695,7000881.3681437941,5732568.7684675613,1908066.9616879725,39316.956410859748,3924549.2547144224,152500.90234379881,4856.5066905157773,8671.1476907792512,1464091.525913517,412715.02136634279,394488.19698713016,0]
[772,null,null,null,"SO","F102G",null,1360892.931986731,452767.32446899894,370741.86622330605,123400.23030274708,2542.7417241222411,253811.99485672475,9862.6761263942171,314.08438807950068,560.78829701275151,94687.049830892327,26691.478710451229,25512.697058001879,0]
[773,null,null,null,"TAXDEPR","F151G",null,207260809.71739075,68953960.511802867,56463151.785144925,18793749.479685023,387307.37489540229,38655837.930819154,1502097.9656809142,47835.606734029287,85416.998865284142,14420428.484193427,4065143.6926449025,3885879.8869248182,0]
[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,324309067.6472984,107668365.75618602,88352518.9219791,29435876.865383156,614298.19293592044,60625015.103781551,2355792.602768288,75054.581268234368,135244.91348707993,22535657.879449993,6375457.9486634843,6135784.8813955365,0]
[778]
[779,null,"TOTAL SCHEDULE - M ADJUSTMENTS",null,null,null,null,-150886297.56052592,-50023910.906922825,-41111832.811224699,-13704065.351304295,-288123.20379788027,-28244256.082741287,-1097609.9701576079,-34976.794578429828,-63364.051013517877,-10477660.396763088,-2970491.0511319665,-2870006.9408902982,0]
[780]
[781]
[782]
[783,null,null,null,null,null,null,"INCOME TAXES"]
[784]
[785,null,null,"State Income Taxes Before Credits",null,"F150G",null,978093.64010767406,-117426.16996173532,1265603.2267000568,154487.53207157721,22889.493606741828,-490731.20278421382,-7702.1891520853578,-1263.9657077898953,13000.637524303518,211451.22530223933,-104876.5614733852,32661.613981964947,0]
[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,978093.64010767406,-117426.16996173532,1265603.2267000568,154487.53207157721,22889.493606741828,-490731.20278421382,-7702.1891520853578,-1263.9657077898953,13000.637524303518,211451.22530223933,-104876.5614733852,32661.613981964947,0]
[788]
[789,null,"Calculation of Taxable Income"]
[790]
[791,null,null,"Operating Revenues",null,null,null,1418046337.4556551,435310304.99707979,408909080.7830801,133427895.11098008,4130056.8606460798,265600555.94669741,10617174.573095784,318826.43123855488,1053235.2377348118,98340397.835748494,26814282.259193815,33524527.420159929,0]
[792,null,null,"Operating Deductions"]
[793,null,null,"   O & M Expenses",null,null,null,967942359.38794971,295896711.28736866,264250640.16803494,91090600.470528081,2802558.6863299455,196152328.0539934,7666331.9510750473,247252.57513731037,586044.31466234196,63940115.994333342,20681907.77665462,24627868.109831948,0]
[794,null,null,"   Depreciation Expense",null,null,null,167194487.68347269,55624225.907624356,45548059.70595099,15160663.128702492,312435.61293601367,31183140.834156267,1211722.0817811668,38588.335980301934,68904.73594218833,11632764.321814643,3279296.3511926075,3134686.6673916657,0]
[795,null,null,"   Amortization Expense",null,null,null,11260825.840280883,3741149.3935115002,3066724.9597846563,1021758.2223412702,21876.961349278761,2103062.9827261511,81910.662881526689,2613.9145361304909,4709.9679359949387,782584.19706643757,221177.71602291943,213256.86212501669,0]
[796,null,null,"   Taxes Other Than Income",null,null,null,32438594.623263761,10667948.144234728,8843883.5387117378,2957316.7794611286,65383.076237514193,6120363.9630666263,238220.30429674702,7592.6087484503078,14283.218270339723,2240522.3514400208,644150.30738659808,638930.33140986238,0]
[797,null,null,"   Interest & Dividends (AFUDC-Equity)",null,"F104G",null,-11194765.635399584,-3700863.7595311645,-3047377.2416669298,-1017937.0667757718,-21641.858741235075,-2105102.5209837127,-81581.339407536158,-2607.4771340907132,-4758.7531552186274,-776509.38284350303,-221033.92734115646,-215352.30781926264,0]
[798,null,null,"   Misc Revenue & Expense",null,null,null,-196415.12894219923,-64088.180180396172,-53537.17888883374,-17969.779155701486,-413.86444961555276,-37386.36943346943,-1454.3857401602288,-46.455360322079983,-89.877815495346667,-13502.353649526513,-3934.2335722166881,-3992.4506964619759,0]
[799,null,null,"    Total Operating Deductions",null,null,null,1167445086.7706251,362165082.7930277,318608393.95192653,109194431.7551015,3180198.6136619016,233416406.94352528,9115149.2748867925,293393.5019077803,669093.60584015097,77805975.128161415,24601563.990343377,28395397.212242771,0]
[800,null,null,"Other Deductions"]
[801,null,null,"   Interest Deductions",null,"F101G",null,78171040.346801668,25707790.811704934,21312130.964861542,7126588.9281078251,157561.17519638993,14748950.250479605,574067.07148938661,18296.789108950376,34419.926160801209,5399246.3350037402,1552283.6378370882,1539704.4568514202,0]
[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,-150886297.56052586,-50023910.906922825,-41111832.811224699,-13704065.351304295,-288123.20379788027,-28244256.082741287,-1097609.9701576079,-34976.794578429828,-63364.051013517877,-10477660.396763088,-2970491.0511319665,-2870006.9408902982,0]
[804]
[805,null,null,"    Income Before State Taxes",null,null,null,21543912.777702451,-2586479.5145756677,27876723.055067331,3402809.0764664579,504173.86798990803,-10809057.330048762,-169651.74343800347,-27840.654356605621,286357.65472034179,4657515.9758202489,-2310056.4201186164,719418.81017543934,0]
[806]
[807,null,null,"State Income Taxes",null,null,null,978093.64010767406,-117426.16996173532,1265603.2267000568,154487.53207157721,22889.493606741828,-490731.20278421382,-7702.1891520853578,-1263.9657077898953,13000.637524303518,211451.22530223933,-104876.5614733852,32661.613981964947,0]
[808]
[809,null,null,"Adjustments to Calculated Tax:"]
[810,null,null,null,"PMI","F30",null,-7591.8451969819698,-2121.7800209026759,-2077.4224509332885,-739.63627417471093,-29.22874355285693,-1657.9448088807837,-64.944298785770215,-2.1129209844607422,-5.9976412581876808,-475.69782201748791,-175.18570444526736,-241.89451104648012,0]
[811,null,null,null,"Renewable Energy Credits","F10",null,-30839389.975537609,-10260225.297148043,-8401434.6198622268,-2796390.322802173,-57621.4350109074,-5751670.0291981529,-223499.51867283377,-7117.5113791437188,-12708.104053451339,-2145716.8207237935,-604859.42841489532,-578146.88827198802,0]
[812,null,null,null,"System Overheads","F102G",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,-30846981.82073459,-10262347.077168945,-8403512.0423131604,-2797129.9590763478,-57650.663754460256,-5753327.9740070337,-223564.46297161953,-7119.6243001281791,-12714.101694709527,-2146192.5185458111,-605034.61411934055,-578388.78278303449,0]
[815,null,null,null,null,""]
[816,null,null,0.35]
[817]
[818,null,"40910","Federal Income Tax",null,"",null,-23648945.122576419,-11126515.747783821,910379.89761538431,-1660217.4185381397,110798.86727964791,-9364742.1185496263,-280246.80697169085,-16421.465327213682,82960.854323903855,-590069.85586450761,-1376847.5646451716,-338023.76411531848,0]
[819]
[820]
[821,null,"TOTAL OPERATING EXPENSES",null,null,null,null,1207568803.4096999,371591420.9602716,337899646.25675118,113410818.12323892,3439533.1484879623,235401648.16044378,9287716.6735470183,290393.0475509949,792534.04726933269,81767846.137379676,24365518.324368894,29321728.530390408,0]
[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,38595163.716173902,12840561.224536821,10514304.75315883,3499652.3085730332,72112.604029161812,7198152.9658789448,279707.23547081806,8907.488674311684,15904.05506899387,2685341.4432021142,756975.04663554218,723544.59094533033,0]
[831,null,null,null,"Cholla","F10",null,1089791.5588436469,362572.24703651306,296886.95328167005,98817.861554304094,2036.2060836208218,203250.50048156374,7897.9476911986567,251.51612360416709,449.07452894961415,75824.589291437602,21374.310578011198,20430.35219277388,0]
[832,null,null,null,"Total 310",null,null,39684955.275017552,13203133.471573334,10811191.706440501,3598470.1701273373,74148.810112782638,7401403.4663605085,287605.18316201674,9159.0047979158517,16353.129597943484,2761166.0324935517,778349.35721355339,743974.94313810416,0]
[833]
[834,null,"311","Structures and Improvements",null,"F10",null,399991831.63621062,133076766.85115385,108967953.7966276,36269630.757114761,747359.24899298977,74600082.289920866,2898824.584878962,92315.263547480019,164826.14672325217,27830291.130101219,7845123.7474546637,7498657.8196949819,0]
[835,null,null,null,"Cholla","F10",null,25874726.930890761,8608488.3009588514,7048934.067408626,2346214.8911533505,48345.278471978163,4825740.4416929074,187519.56570581556,5971.7025372075632,10662.296577630903,1800289.7220498407,507486.45009594603,485074.21423860773,0]
[836,null,null,null,"Total 311",null,null,425866558.56710136,141685255.15211269,116016887.86403622,38615845.648268111,795704.52746496792,79425822.73161377,3086344.1505847778,98286.966084687578,175488.44330088308,29630580.852151059,8352610.1975506097,7983732.0339335892,0]
[837]
[838,null,"312","Boiler Plant Equipment",null,"F10",null,1657284532.9152174,551376428.09007823,451486480.7909801,150275813.93957335,3096530.5436879513,309090218.23658645,12010688.13956091,382489.45685564954,682923.50488022063,115309132.30846313,32504669.388567254,31069158.51598407,0]
[839,null,null,null,"Cholla","F10",null,136165477.08753651,45302078.728534244,37094941.052359238,12346931.075140059,254416.51715394898,25395408.086770974,986819.73323924874,31426.021506451008,56110.223084465957,9474005.6408497132,2670642.0816475018,2552697.9272506693,0]
[840,null,null,null,"Total 312",null,null,1793450010.002754,596678506.81861246,488581421.84333932,162622745.01471341,3350947.0608419003,334485626.3233574,12997507.872800158,413915.47836210055,739033.72796468658,124783137.94931284,35175311.470214754,33621856.443234742,0]
[841]
[842,null,"314","Turbogenerator Units",null,"F10",null,382432761.72751546,127234886.92374635,104184416.31613563,34677445.788182802,714551.24577378144,71325245.26446259,2771570.327383955,88262.755375902954,157590.51438232308,26608581.112839587,7500734.0238934932,7169477.4553390406,0]
[843,null,null,null,"Cholla","F10",null,28465669.727082144,9470491.6298843902,7754772.8185405852,2581151.0350897475,53186.289985699514,5308961.6740208361,206296.67084041625,6569.673665988983,11729.956173902352,1980560.1341342183,558303.15496601991,533646.68978034088,0]
[844,null,null,null,"Total 314",null,null,410898431.45459759,136705378.55363074,111939189.13467622,37258596.823272549,767737.5357594809,76634206.938483432,2977866.9982243711,94832.429041891941,169320.47055622542,28589141.246973805,8059037.1788595133,7703124.1451193811,0]
[845]
[846,null,"315","Accessory Electric Equipment",null,"F10",null,173010393.44885051,57560334.913936228,47132433.886342421,15687878.07957048,323258.89553042862,32267132.8949394,1253842.5595281771,39929.565567253376,71293.047106980608,12037569.863661632,3393289.1595558743,3243430.5831116419,0]
[847,null,null,null,"Cholla","F10",null,28694710.621607803,9546693.240291005,7817169.3867657818,2601919.5308831325,53614.23830209679,5351678.7202901989,207956.57817721783,6622.5346718120145,11824.337921480253,1996496.1465004538,562795.38210333744,537940.52570128744,0]
[848,null,null,null,"Total 316",null,null,201705104.07045832,67107028.154227234,54949603.273108199,18289797.610453613,376873.1338325254,37618811.615229599,1461799.137705395,46552.100239065388,83117.385028460863,14034066.010162085,3956084.5416592117,3781371.1088129291,0]
[849]
[850,null,"316","Misc Power Plant Equipment",null,"F10",null,12628503.799023382,4201486.937538268,3440325.8008130277,1145101.308523657,23595.554630543171,2355266.6532014171,91521.412157588435,2914.5686591857338,5203.8753180492195,878655.28610108083,247685.49558443268,236746.90649613185,0]
[851,null,null,null,"Cholla","F10",null,1769418.0928529748,588683.1189567023,482034.51605551515,160443.62861165445,3306.0449550177605,330003.57730344491,12823.34353556711,408.36908318658413,729.13080498256647,123111.06567734428,34703.968435139817,33171.329434419844,0]
[852,null,null,null,"Total 316",null,null,14397921.891876357,4790170.0564949699,3922360.3168685427,1305544.9371353115,26901.599585560933,2685270.230504862,104344.75569315554,3322.9377423723181,5933.006123031786,1001766.351778425,282389.46401957248,269918.23593055172,0]
[853]
[854,null,"S00","Unclassified Steam Plant - Acct 300",null,"F10",null,-481432.66763389512,-160172.02802159666,-131154.51000166941,-43654.354185350268,-899.52626145325291,-89789.125131957757,-3489.0433816915397,-111.11122797480141,-198.38578000003193,-33496.712282810586,-9442.4399573493756,-9025.4314020414258,0]
[855]
[856]
[857]
[858,null,"Total Steam Production Plant",null,null,null,null,2885521548.594171,960009300.17862976,786089499.62846732,261647345.84978497,5391413.1413357649,538161352.18041754,20911979.054788183,665957.8050400588,1189047.776791231,200766361.73058894,56594339.769559875,54094951.478767261,0]
[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,13396263.289115682,4456919.530356057,3649483.0236019902,1214718.6132121298,25030.064314342118,2498456.8801254616,97085.525994737633,3091.7620768088482,5520.2488745902847,932073.80227368069,262743.72360728594,251140.11467859731,0]
[885]
[886,null,"331","Structures and Improvements",null,"F10",null,72709324.777414888,24190298.641170848,19807870.352050662,6592985.5404508151,135852.74013759851,13560580.948495287,526939.70612483507,16780.793877038592,29961.6064280295,5058907.4985634089,1426063.2476902129,1363083.7024261525,0]
[887]
[888,null,"332","Reservoirs, Dams & Waterways",null,"F10",null,243749849.9128224,81095260.906112716,66403661.981258385,22102243.981524032,455431.06224899588,45460325.4953226,1766506.2173831661,56255.727879028629,100442.9224495805,16959419.541751996,4780716.9665623754,4569585.1103295283,0]
[889]
[890,null,"333","Water Wheel, Turbines, & Generators",null,"F10",null,51103638.667778507,17002114.719239466,13921931.641480846,4633869.8899008799,95483.892406823157,9531033.7572041899,370358.77343030367,11794.355531094507,21058.469645970599,3555645.4643435818,1002306.3912429092,958041.31335244211,0]
[891]
[892,null,"334","Accessory Electric Equipment",null,"F10",null,30396193.366234869,10112774.356452225,8280696.5851684418,2756203.0587111521,56793.350387954444,5669012.0824362086,220287.58001467073,7015.2247608801172,12525.474350606257,2114880.4643554292,596166.92029489309,569838.26930240646,0]
[893]
[894,null,"335","Misc. Power Plant Equipment",null,"F10",null,1005956.868117596,334680.55348329083,274048.25013060332,91216.073125693816,1879.5663061426537,187614.99412302018,7290.3801277604434,232.16767456924873,414.52845090200532,69991.610552436832,19730.043192887129,18858.700950289603,0]
[895]
[896,null,"336","Roads, Railroads & Bridges",null,"F10",null,7569034.0174972098,2518207.8621821101,2061997.4806232327,686329.18797287834,14142.257745062931,1411655.228684888,54854.374910489496,1746.8790981726659,3119.0004716294839,526631.8050018833,148453.05283625188,141896.88797061075,0]
[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,419930260.89898109,139710256.5689967,114399689.31431416,38077566.344897576,784612.93354691961,78318679.386391655,3043322.5579859633,96916.910897592606,173042.25067130863,29217550.186842415,8236180.3454268146,7872444.099010027,0]
[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,10050357.840669582,3343741.1000679368,2737973.2339576939,911325.52974104101,18778.453192876765,1874432.0825006261,72837.048387181479,2319.5509493596924,4141.4889631396827,699275.24150522857,197119.77778077277,188414.33362372476,0]
[908,null,null,null,"Wind Generation","F10",null,2300217.4675602722,765279.3867947543,626637.77333150059,208574.35480170956,4297.8097628751066,428999.79147768009,16670.157783612365,530.87379526157383,947.85931065786895,160042.57267675485,45114.647979810121,43122.239845655735,0]
[909]
[910,null,"341","Structures and Improvements",null,"F10",null,46270573.998475857,15394160.332915161,12605281.835342636,4195627.2631357107,86453.619046466891,8629647.7949768379,335332.5414535802,10678.918656137339,19066.890410347707,3219374.6053935648,907514.47948053444,867435.7176648801,0]
[911,null,null,null,"Simple Cycle Combustion Turbine","F10",null,1815075.2949160524,603873.21123726212,494472.69976677059,164583.63780498444,3391.3525276884366,338518.82877020707,13154.230842129933,418.90643997222702,747.94494089988791,126287.7636124085,35599.452722111841,34027.26625161733,0]
[912,null,null,null,"Wind Generation","F10",null,21925009.582329355,7294422.4297324922,5972930.5505687706,1988070.6029530314,40965.483291460259,4089102.300810596,158895.13678561198,5060.1359272620921,9034.7216130464985,1525479.6509480679,430019.8147394663,411028.75495954958,0]
[913,null,null,null,"Total 341",null,null,70010658.875721276,23292455.973884918,19072685.085678175,6348281.5038937265,130810.45486561558,13057268.924557641,507381.90908132208,16157.961023371658,28849.556964294094,4871142.0199540416,1373133.7469421127,1312491.7388760471,0]
[914]
[915,null,"342","Fuel Holders, Producers & Access",null,"F10",null,3591233.8159717722,1194798.8619695369,978343.47999288561,325638.4610029342,6709.9915432871048,669779.52299160801,26026.423672710895,828.8311659413497,1479.8532996224358,249867.80906480615,70435.622590328581,67324.95867811091,0]
[916,null,null,null,"Simple Cycle Combustion Turbine","F10",null,1008622.9545622291,335567.55700720311,274774.55992380134,91457.822989729379,1884.5477187751585,188112.22994743212,7309.7018146546498,232.78298831645674,415.62707522566308,70177.109245319225,19782.333705905858,18908.682145866151,0]
[917,null,null,null,"Total 342",null,null,4599856.7705340013,1530366.41897674,1253118.0399166869,417096.28399266361,8594.5392620622624,857891.75293904007,33336.125487365542,1061.6141542578064,1895.4803748480988,320044.91831012536,90217.956296234435,86233.640823977068,0]
[918]
[919,null,"343","Prime Movers",null,"F10",null,577581748.59345734,192160703.33396032,157347966.42484629,52372761.383252546,1079174.6923808595,107721314.70278665,4185855.9104848518,133301.75049702797,238006.29540085685,40186491.181670599,11328232.062768752,10827940.855408566,0]
[920,null,null,null,"Simple Cycle Combustion Turbine","F10",null,22946919.697318614,7634410.6078884536,6251324.8711201288,2080733.2515526426,42874.857222804239,4279692.639516402,166301.13343496749,5295.9854974924874,9455.8239787177736,1596581.2429296067,450062.75231164595,430186.53186575149,0]
[921,null,null,null,"Wind Generation","F10",null,764302693.01146877,254282520.88433027,208215503.29672325,69303856.403263792,1428050.8787286454,142545520.39182699,5539061.7046547476,176395.61349736087,314949.10109529499,53178002.088240504,14990429.136165921,14328403.512941994,0]
[922,null,null,null,"Total 343",null,null,1364831361.3022447,454077634.82617903,371814794.59268963,123757351.03806898,2550100.4283323092,254546527.73413002,9891218.7485745661,314993.34949188132,562411.22047486959,94961074.512840718,26768723.951246317,25586530.900216311,0]
[923]
[924,null,"344","Generators",null,"F10",null,120750744.63438232,40173617.108830482,32895575.66314207,10949185.896173252,225615.0718281983,22520498.60479866,875105.93843062059,27868.411134494603,49758.215988145894,8401492.5094963983,2368309.698673028,2263717.5158869727,0]
[925,null,null,null,"Simple Cycle Combustion Turbine","F10",null,6932089.5857794313,2306297.2706829859,1888477.6086735304,628573.66017446329,12952.167661993913,1292862.5352794169,50238.305201484705,1599.8768635555239,2856.5323708999763,482315.02759197698,135960.5280098379,129956.07326928545,0]
[926,null,null,null,"Wind Generation","F10",null,22894892.65710317,7617101.2786644436,6237151.381398649,2076015.651369957,42777.648013446924,4269989.3876637416,165924.08257710849,5283.978027466319,9434.3849995040018,1592961.349818514,449042.33505203755,429211.17951830168,0]
[927,null,null,null,"Total 344",null,null,150577726.87726492,50097015.658177912,41021204.653214246,13653775.207717672,281344.88750363915,28083350.527741816,1091268.3262092138,34752.266025516445,62049.133358549872,10476768.88690689,2953312.5617349036,2822884.7686745594,0]
[928]
[929,null,"345","Accessory Electric Plant",null,"F10",null,57713665.284851104,19201262.055328362,15722671.101727463,5233240.1913273549,107834.30593439739,10763830.255960347,418263.0208392893,13319.90255717951,23782.288311400513,4015552.2688859245,1131950.2306502766,1081959.6633291075,0]
[930,null,null,null,"Simple Cycle Combustion Turbine","F10",null,1254196.037156556,417269.40507655736,341674.91688451963,113725.39028766207,2343.3853751088755,233912.5956568699,9089.4213811691734,289.45950530213531,516.82130406128397,87263.384118382921,24598.810117725643,23512.447449197025,0]
[931,null,null,null,"Wind Generation","F10",null,47302807.165251076,15737582.977095323,12886488.417898074,4289225.9640417704,88382.280942263824,8822163.4242806174,342813.35142146202,10917.150713135869,19492.246635007414,3291194.4458837775,927759.88523407909,886787.02110556467,0]
[932,null,null,null,"Total 345",null,null,106270668.48725873,35356114.437500238,28950834.436510056,9636191.5456567872,198559.97225177009,19819906.275897834,770165.79364192043,24526.512775617513,43791.356250469209,7394010.0988880843,2084308.9260020815,1992259.1318838692,0]
[933]
[934,null,"346","Misc. Power Plant Equipment",null,"F10",null,4193069.3263021642,1395028.7605736272,1142298.7883165246,380210.45475318597,7834.4828439667453,782024.2616203638,30388.051674618771,967.73051176327237,1727.8539343433981,291741.80783226388,82239.548772622715,78607.585468884019,0]
[935,null,null,null,"Wind Generation","F10",null,1078807.5197052003,358917.87137206097,293894.62150218716,97821.87360589148,2015.6831064194148,201201.9330889449,7818.3440588805834,248.98108566668304,444.54829440316934,75060.351167481567,21158.87831296842,20224.434110295988,0]
[936]
[937,null,"O00","Unclassified Other Prod - Acct 300",null,"F10",null,16264.342547214326,5411.1258029675282,4430.8207994338763,1474.7843631747107,30.388887647350717,3033.3651751097655,117.87109711689828,3.7536943255334703,6.7021091407749989,1131.6265791655976,318.99596407242569,304.90807505986476,0]
[938]
[939,null,"Total Other Production Plant",null,null,null,null,1713928988.809808,570221965.55933022,466917872.04591608,155412102.57659486,3202367.1000091825,319654636.64912909,12421202.3759958,395562.59350702149,706265.20003471582,119250292.03666076,33615648.9910319,32131073.681598388,0]
[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,5019380798.3029604,1669941522.3069568,1367407060.9886975,455137014.77127743,9378393.1748918667,936134668.21593833,36376503.988769948,1158437.3094446729,2068355.2274972554,349234203.95409214,98446169.106018588,94098469.259375677,0]
[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,353.47871491371558,117.60191286656156,96.296597151115648,32.052010707258844,0.66045245432208532,65.925199303273644,2.5617342855021907,8.1580367759515354E-2,0.14565931081538691,24.594041093543652,6.9328522266210806,6.6266751469419525,0]
[1065,null,null,null,"System Overheads","F102G",null,1199625.7800862414,399113.9508827863,326808.59017283726,108777.18155508664,2241.424327117983,223735.02365152433,8693.9392980688735,276.8650789542454,494.33433186036723,83466.541230119736,23528.512212151425,22489.417345734197,0]
[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,1199979.2588011553,399231.55279565288,326904.8867699884,108809.2335657939,2242.0847795723053,223800.94885082761,8696.5010323543756,276.9466593220049,494.47999117118263,83491.135271213279,23535.445064378047,22496.044020881138,0]
[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,581299.06721204019,193397.45044725269,158360.65861363447,52709.832700811778,1086.1202653434057,108414.60954760826,4212.796097131406,134.15968113666295,239.53810494190986,40445.131611789679,11401.140613056406,10897.629529333504,0]
[1072,null,null,null,"System Overheads","F102G",null,22098739.847555324,7352222.2650588611,6020259.0958462562,2003823.756074449,41290.087221534319,4121503.6926817535,160154.19640669099,5100.2316341041642,9106.3113004390361,1537567.307437378,433427.22289527941,414285.68099857745,0]
[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,22680038.914767366,7545619.7155061141,6178619.7544598905,2056533.5887752608,42376.207486877727,4229918.3022293616,164366.9925038224,5234.3913152408268,9345.8494053809463,1578012.4390491676,444828.36350833584,425183.31052791094,0]
[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,980972.60447723756,326368.32117140788,267241.90092374891,88950.601820273849,1832.8848015866224,182955.32865960401,7109.3139360347132,226.40148461215708,404.23309089999537,68253.276727123215,19240.021586206149,18390.320275740018,0]
[1079,null,null,null,"System Overheads","F102G",null,12640439.61016519,4205457.966521536,3443577.4195066025,1146183.5992822687,23617.855933083712,2357492.7298933673,91607.91348096999,2917.3233593172381,5208.7937528844341,879485.74580719951,247919.59515354308,236970.66747441687,0]
[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,17320.179576031842,4840.6691692660206,4739.4709681051736,1687.4202196253686,66.683009727136735,3782.4667221060517,148.16515461302788,4.820457995557434,13.683132483486924,1085.2660305225256,399.67198769436084,551.86272389313103,0]
[1082,null,null,null,"Cholla","F10",null,38649.875999135322,12858.763930561512,10529.209771337477,3504.6133956351669,72.214830443480011,7208.3570262831163,280.1037468452995,8.9201158792228625,15.926600566340838,2689.1481678469154,758.04813012472823,724.57028361206244,0]
[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,13677382.270217596,4549525.7207927713,3726088.0011697942,1240326.2347178031,25589.638574840952,2551438.8823013604,99145.496318463032,3157.4654178041756,5642.6365768342575,951513.43673269218,268317.3368575683,256637.4207576621,0]
[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,4073590.0570200915,1355278.161675754,1109749.5948954327,369376.56106524711,7611.2434428129418,759740.89827286254,29522.160384385508,940.15554807684805,1678.6196600120543,283428.78095236496,79896.17678690223,76367.704336240538,0]
[1089,null,null,null,"System Overheads","F102G",null,1500866.4263974519,499336.32565294835,408874.20809965732,136092.45688470692,2804.2732789887496,279917.6134608179,10877.093358789727,346.38927284009645,618.46770419647351,104426.00645911389,29436.808235116325,28136.783990276032,0]
[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,184595.50772029991,51591.023007821772,50512.469910744272,17984.23571833481,710.69609774326932,40312.882550509508,1579.1188435538618,51.375615779739519,145.83248267753143,11566.579493963778,4259.6355982427349,5881.6584009286325,0]
[1092,null,null,null,"Cholla","F10",null,146634.59049978378,48785.139267547995,39946.993960367021,13296.227655180999,273.97738844822976,27347.939764384009,1062.6915909648581,33.842218256786275,60.42427023960596,10202.416701008255,2875.9750003454897,2748.9626830405341,0]
[1093,null,null,null,"Simple Cycle Combustion Turbine","F10",null,19035.713393300237,6333.157311546146,5185.8127428300313,1726.0809880767606,35.567017475000753,3550.2369630364974,137.9558021209676,4.393306962115779,7.8441184058965687,1324.4506604988214,373.35144215480324,356.86304019319647,0]
[1094,null,null,"Total Transportation Equipment",null,null,null,5924722.2950309273,1961323.8069156182,1614269.0796090313,538475.56231154653,11435.757225468191,1110869.5710116103,43179.019979814926,1376.155961915586,2511.188235531562,410948.23426694976,116841.94706276157,113491.97245067894,0]
[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,1106350.8236917192,368081.49310886196,301398.11842094205,100319.38827096739,2067.1460147941839,206338.86984969201,8017.9561520033576,255.33788389449381,455.89816783822005,76976.735723371356,21699.090915071069,20740.78918428308,0]
[1099,null,null,null,"System Overheads","F102G",null,68312.841368735957,22727.594277563123,18610.156391280874,6194.3303248923312,127.63819104273402,12740.619143945205,495.07746998876803,15.766116845024978,28.149930883504066,4753.0127188833194,1339.8340958257149,1280.6627075853546,0]
[1100,null,null,null,"Simple Cycle Combustion Turbine","F10",null,23006.826746482715,7654.3416059334404,6267.645075807066,2086.1653788639483,42.986789726749443,4290.8655446707571,166.73529236819888,5.3098116174142707,9.4805101030190819,1600.7494045947144,451.23772184068537,431.30961095672103,0]
[1101,null,null,"Total Stores Equipment",null,null,null,1197670.4918069378,398463.4289923585,326275.91988802998,108599.88397472368,2237.7709955636674,223370.35453830796,8679.7689143603257,276.41381235693302,493.52860882474317,83330.497846849379,23490.162732737466,22452.761502825153,0]
[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,4894271.4846615205,1628317.8149070716,1333324.1002126203,443792.61158311914,9144.6343946122397,912801.27899469202,35469.810587813241,1129.5629716518001,2016.8009594954424,340529.45464087342,95992.373878597835,91753.04153097322,0]
[1106,null,null,null,"System Overheads","F102G",null,807793.20522771007,268751.75824541156,220063.42555649873,73247.398982791972,1509.3101294870755,150656.67550439731,5854.2465560696146,186.43291371080292,332.87040093359559,56203.947921744504,15843.417680409269,15143.721336255605,0]
[1107,null,null,null,"Energy","F30",null,2357.5768455417706,658.89903163487315,645.12420125162191,229.68715890180241,9.0767141895737815,514.85932486576155,20.167847353914112,0.65614794034581247,1.862511654451332,147.72352986187258,54.402289529596061,75.118088357957859,0]
[1108,null,null,null,"Cholla","F10",null,764774.10640322743,254439.35951218163,208343.92830100929,69346.602250305485,1428.9316846115776,142633.44088178777,5542.478136245566,176.50441234788238,315.14335819439492,53210.801687876345,14999.675065962601,14337.241112704869,0]
[1109,null,null,null,"Simple Cycle Combustion Turbine","F10",null,38328.560795709825,12751.862776512757,10441.675333202082,3475.4778411984225,71.61447346083915,7148.430450986586,277.7751082644188,8.845958620649105,15.794194995338103,2666.7919721734193,751.74610759966777,718.54657869564596,0]
[1110,null,null,"Total Tools, Shop & Garage Equipment",null,null,null,6507524.9339337088,2164919.6944728126,1772818.2536045823,590091.77781631693,12163.567396361306,1213754.6851567295,47164.478235746756,1502.0024042714804,2682.4714252732219,452758.71975252958,127641.61502209897,122027.66864698729,0]
[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,1347439.4505338075,448291.36852929031,367076.79551581398,122180.32337940016,2517.6047513148997,251302.86655935791,9765.17592838163,310.97942045834355,555.24447003301725,93750.994951929679,26427.612754987764,25260.484272839709,0]
[1115,null,null,null,"System Overheads","F102G",null,1116401.5345173716,371425.3516465787,304136.1878169917,101230.74580794951,2085.9251275170081,208213.36776530891,8090.7957585466438,257.65751631027138,460.03980225721648,77676.035524565203,21896.217616020396,20929.210135325942,0]
[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,109642.01526400517,36477.757164923525,29869.275091405812,9941.8915451957582,204.85911887398339,20448.67598337997,794.59864988452853,25.304595580289266,45.180599866284751,7628.5787947376421,2150.4318579403839,2055.4618622169864,0]
[1118,null,null,null,"Simple Cycle Combustion Turbine","F10",null,5977.1337534263894,1988.584696065273,1628.3233385425651,541.98215332514565,11.167893541271507,1114.7594390602701,43.317540262424025,1.3794798644986723,2.4630201096775934,415.87192368643377,117.2307788359176,112.05349013291222,0]
[1119,null,null,"Total Laboratory Equipment",null,null,null,2579460.1340686111,858183.06203685782,702710.58176275413,233894.94288587055,4819.5568912471635,481079.66974710702,18693.887877075227,595.32101221340292,1062.9278922661963,179471.48119491895,50591.493007784462,48357.209760515558,0]
[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,8496210.6691558138,2826678.3391863103,2314583.9950176934,770401.79181759956,15874.628236812441,1584577.3961903795,61573.818308519149,1960.864860338879,3501.0656608097615,591142.11272276589,166637.96310868938,159278.69404589513,0]
[1124,null,null,null,"System Overheads","F102G",null,295449.71953717136,98295.740896143834,80488.022107995828,26790.177667058717,552.02897420493366,55102.558719380919,2141.1860014403678,68.187689264887254,121.74708324060929,20556.549055992946,5794.7173606983552,5538.8039817499512,0]
[1125,null,null,null,"Energy","F30",null,18900.462717839328,5282.3290175186403,5171.897551161338,1841.3794620519989,72.76712887002391,4127.5767926542621,161.68365740974724,5.2602737880398678,14.931573557429115,1184.2850738807354,436.13782811094097,602.21435883617232,0]
[1126,null,null,null,"Cholla","F10",null,426213.76843720779,141800.77142839154,116111.47666833436,38647.32922565136,796.35326698223309,79490.578766195424,3088.860453238909,98.36709964775072,175.63151938511163,29654.738724897557,8359.4200976082684,7990.2411868752843,0]
[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,9236774.6198480316,3072057.1805283641,2516355.3913451852,837680.67817236169,17295.777606869633,1723298.1104686102,66965.548420608175,2132.6799230395568,3813.3758369929114,642537.68557753717,181228.23839510695,173409.95357335656,0]
[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,28463795.212939952,9469867.9814452715,7754262.1531862384,2580981.0617792723,53182.787575473281,5308612.0696084425,206283.08584379806,6569.2410414867472,11729.183735770874,1980429.7107850935,558266.38972671062,533611.54821239202,0]
[1133,null,null,null,"System Overheads","F102G",null,13195483.204441413,4390120.25496272,3594785.4191519888,1196512.692594378,24654.919520306965,2461010.588340933,95630.430666348038,3045.4234644527642,5437.5126658025847,918104.09647555521,258805.78166519484,247376.08493373237,0]
[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,494228.6961491119,138127.76025291436,135240.08493795554,48150.279928688935,1902.7895645116575,107932.11398805663,4227.8702052525259,137.5510374778537,390.4461092255404,30967.90150965373,11404.579525194682,15747.319090180436,0]
[1136,null,null,null,"Cholla","F10",null,125248.91528733842,41670.152687548412,34120.991816956084,11357.061697031077,234.01961705924458,23359.425488610188,907.70512332504961,28.906556857647391,51.611794179974268,8714.4623976877665,2456.5332638024888,2348.0448442804909,0]
[1137,null,null,null,"Simple Cycle Combustion Turbine","F10",null,-296.70920226013703,-98.71476917477527,-80.831137252628594,-26.904382432491218,-0.55438223741559678,-55.337457303163568,-2.1503137365409275,-6.8478368899589956E-2,-0.12226608304928475,-20.644180272635751,-5.8194198596944684,-5.5624155388427639,0]
[1138,null,null,"Total Communication Equipment",null,null,null,42278459.31961555,14039687.434579277,11518327.817955887,3836974.1916169375,79973.961895113724,7900858.8599687386,307046.94152498717,9781.0536219061141,17608.632038895925,2938195.5269877175,830927.46476104308,799077.43466504652,0]
[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,443582.82216057711,147579.43321584575,120843.24890447494,40222.284300534106,828.80623706743791,82729.977010307222,3214.7376236386772,102.37575343821483,182.7888510379637,30863.22795778613,8700.0829938444858,8315.8593126021678,0]
[1149,null,null,null,"System Overheads","F102G",null,625625.4441823524,208144.77893469919,170436.29170322683,56729.168093080712,1168.9412761315511,116681.65679223002,4534.0386354965849,144.38989297719115,257.80384273043489,43529.234531542221,12270.523148159513,11728.617332078147,0]
[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,699.98340486879033,195.63238776318209,191.54253054754486,68.195952911039029,2.6949489750263789,152.86584780025026,5.9879950409093468,0.19481556677545347,0.55299459356161562,43.860296476651122,16.152474490744947,22.30316070310522,0]
[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,1069908.2497477983,355919.84453830816,291471.08313824929,97019.64834652585,2000.4424621740154,199564.49965033747,7754.7642541761716,246.96046198218141,441.1456883619602,74436.322785804994,20986.758616494742,20066.779805383419,0]
[1154]
[1155,null,"399","Coal Mine",null,"F30",null,208679328.29941493,58322004.476211734,57102734.632579267,20330604.336086694,803419.24965366558,45572426.741825923,1785143.4395525679,58078.493481701764,164858.96599116805,13075648.856955977,4815382.0557130417,6649027.0513631972,0]
[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,12960268.43166404,4311864.603219036,3530706.9293802273,1175184.3746575934,24215.435705810389,2417142.0889937864,93925.779940695473,2991.1375715374497,5340.5868248655615,901738.52326442895,254192.46495790218,242966.50714815652,0]
[1162,null,null,null,"System Overheads","F102G",null,1457135.2253025419,484787.01141214865,396960.71606436203,132127.08961760713,2722.5643163977879,271761.56890617701,10560.164184657226,336.29642334911955,600.44722278171969,101383.31417971943,28579.099009377886,27316.953965963821,0]
[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,-12960268.43166404,-4311864.603219036,-3530706.9293802273,-1175184.3746575934,-24215.435705810389,-2417142.0889937864,-93925.779940695473,-2991.1375715374497,-5340.5868248655615,-901738.52326442895,-254192.46495790218,-242966.50714815652,0]
[1166,null,null,null,"System Overheads","F102G",null,-1457135.2253025419,-484787.01141214865,-396960.71606436203,-132127.08961760713,-2722.5643163977879,-271761.56890617701,-10560.164184657226,-336.29642334911955,-600.44722278171969,-101383.31417971943,-28579.099009377886,-27316.953965963821,0]
[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,1251743.7670532546,416453.53797382634,341006.85610382736,113503.02841892185,2338.8034646852698,233455.23743844064,9071.6492660858858,288.89353884239574,515.81078784599435,87092.762156866011,24550.713229486984,23466.474674425845,0]
[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,316282992.55430585,94083389.455343693,86417582.258386493,30092513.106688753,1005892.8184324395,65663835.86318735,2565908.4878800623,82946.777610596415,209471.01247854694,20557437.098578222,6928321.593970838,8675694.0817488711,0]
[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,40832482.364049993,13584914.255090538,11123807.28738014,3702523.2544934377,76292.891355517611,7615421.8749903906,295921.55233359337,9423.8458703411725,16825.995425158155,2841007.695351548,800856.04686316522,765487.66489616025,0]
[1189,null,null,"Total Franchise & Consent",null,null,null,40832482.364049993,13584914.255090538,11123807.28738014,3702523.2544934377,76292.891355517611,7615421.8749903906,295921.55233359337,9423.8458703411725,16825.995425158155,2841007.695351548,800856.04686316522,765487.66489616025,0]
[1190]
[1191,null,"303","Miscellaneous Intangible Plant"]
[1192,null,null,null,"Situs","F107G",null,52564.631336540631,17488.185097118905,14319.943223306533,4766.3467567861207,98.213664110519829,9803.5147548005389,380.94689331568031,12.131542224897736,21.660506420066515,3657.2971684403133,1030.9611471004919,985.430582916562,0]
[1193,null,null,null,"System Generation","F105G",null,52207513.983912393,17369372.614174422,14222655.36864714,4733964.8092253394,97546.413093490701,9736910.9349569008,378358.78906052356,12049.122085490395,21513.347722047762,3632449.9613096085,1023956.9295086686,978735.69412875781,0]
[1194,null,null,null,"System Overheads","F102G",null,78868777.31084244,26239540.560358789,21485861.965853136,7151499.6184497224,147361.28470152119,14709343.571909219,571578.54877383693,18202.351616369393,32499.755326862483,5487464.6431083828,1546869.8830248576,1478555.127719742,0]
[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,1995525.8550307616,557712.49024969479,546053.04838232941,194414.30510477282,7682.8112213058084,435792.83382264886,17070.688877503351,555.38388161610908,1576.487387370679,125037.75806639029,46047.778054178714,63582.269982950711,0]
[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,133124381.78112213,44184113.849880025,36268890.326105908,12084645.079536621,252688.72268042821,24891850.855443571,967388.97360517958,30818.989125700791,55611.250942700994,9248609.6596528217,2617905.5517348056,2521858.5224143672,0]
[1199]
[1200,null,"I00","Unclass Intangible Plant - Acct 300",null,"F102G",null,-41554.049334872441,-13824.978656283023,-11320.380492428149,-3767.9520096037727,-77.641093260556687,-7749.9970116396826,-301.15089930825644,-9.5903783837831327,-17.123334255596077,-2891.2122677442112,-815.0082913103131,-779.01490065509563,0]
[1201]
[1202,null,"TOTAL INTANGIBLE PLANT",null,null,null,null,173915310.09583724,57755203.126314275,47381377.232993625,15783400.382020455,328903.9729426853,32499522.733422324,1263009.3750394648,40233.24461765818,72420.123033603551,12086726.142736627,3417946.5903066606,3286567.1724098725,0]
[1203]
[1204]
[1205,null,"TOTAL ELECTRIC PLANT IN SERVICE",null,null,null,null,5509579100.953104,1821780114.8886147,1501206020.4800777,501012928.25998664,10713189.966266992,1034298026.8125479,40205421.85168948,1281617.3316729276,2350246.3630094063,381878367.19540697,108792437.29029608,106060730.51353443,0]
[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,14084155.546289619,3936260.4312957646,3853969.6444192571,1372150.2563429421,54224.257731795864,3075767.7441477776,120482.6471313082,3919.8254218875054,11126.637885706627,882499.83297721948,324999.08083930943,448755.18809665076,0]
[1220,null,null,"Total Plant Held For Future Use",null,null,null,14084155.546289619,3936260.4312957646,3853969.6444192571,1372150.2563429421,54224.257731795864,3075767.7441477776,120482.6471313082,3919.8254218875054,11126.637885706627,882499.83297721948,324999.08083930943,448755.18809665076,0]
[1221]
[1222,null,"114","Electric Plant Acquisition Adjust",null,"F10",null,15449003.601925246,5139863.5867291158,4208701.7222631807,1400852.7472050479,28865.47878339126,2881301.1887930101,111962.16500209732,3565.5199088035265,6366.129338198366,1074897.6201658996,303004.55020843085,289622.89352807187,0]
[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,96540382.222764611,26981247.495931562,26417182.153685112,9405456.3497993965,371682.24605076551,21082967.500078678,825852.90733537776,26868.593096106641,76267.964437768111,6049128.8176372973,2227718.6149466941,3076009.5797658567,0]
[1229,null,null,null,"Cholla","F30",null,3927813.4481528616,1097751.0583904735,1074801.6626464184,382667.61624697101,15122.153971891026,857775.3823544716,33600.407217604072,1093.167634786402,3103.0158518604958,246113.06659942068,90636.300924286072,125149.61631467813,0]
[1230,null,null,null,"Total Fuel Stock",null,null,100468195.67091747,28078998.554322034,27491983.816331528,9788123.9660463668,386804.40002265654,21940742.88243315,859453.31455298187,27961.760730893042,79370.980289628613,6295241.8842367176,2318354.9158709804,3201159.1960805347,0]
[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,-1559088.0675767129,-435736.21784689388,-426626.7910538576,-151894.3102094747,-6002.5177175154722,-340481.38511232642,-13337.189927724447,-433.91689492229881,-1231.6967320360397,-97690.980102509289,-35976.753256140677,-49676.308723312104,0]
[1235]
[1236,null,"25317","DG&T Working Capital Deposit",null,"F30",null,-1233921.1539497739,-344858.09231998003,-337648.54806520609,-120214.89127512542,-4750.6191232114097,-269469.82172034826,-10555.555602220849,-343.41821147603713,-974.81129162403442,-77316.32959383259,-28473.360688458426,-39315.706058290685,0]
[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,75695503.383032247,25183796.414488051,20621381.395499505,6863760.0584140774,141432.22457587795,14117515.245878797,548581.16795517597,17469.98261334292,31192.132338966039,5266677.2913135653,1484631.795445899,1419065.674508983,0]
[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,75695503.383032247,25183796.414488051,20621381.395499505,6863760.0584140774,141432.22457587795,14117515.245878797,548581.16795517597,17469.98261334292,31192.132338966039,5266677.2913135653,1484631.795445899,1419065.674508983,0]
[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,-101327.34029162712,-33711.475518080741,-27604.14603985033,-9187.9506712534858,-189.32367851871913,-18897.955723378553,-734.34045879444511,-23.385627864756476,-41.754340306565105,-7050.0674181755749,-1987.3543925548013,-1899.5864228491384,0]
[1247]
[1248,null,"165","Prepayments",null,"F102G",null,5102517.5716874339,1697601.0196601553,1390055.6336955503,462675.51889686967,9533.7289382902309,951640.01018862368,36979.013599050217,1177.6246841320014,2102.6137121065858,355018.62359446986,100076.74809183767,95657.036626348025,0]
[1249,null,null,null,"System Energy","F30",null,1491982.5915919153,416981.48108088208,408264.13760475907,145356.55253050526,5744.1604015191224,325826.5584305735,12763.137379307029,415.2404645286876,1178.6826674741408,93486.214601744723,34428.260132597388,47538.166298024393,0]
[1250,null,null,null,"Total Prepayments",null,null,6594500.163279349,2114582.5007410375,1798319.7713003093,608032.07142737496,15277.889339809353,1277466.5686191972,49742.150978357247,1592.8651486606891,3281.2963795807264,448504.83819621458,134505.00822443506,143195.20292437242,0]
[1251]
[1252,null,"182","Misc Regulatory Assets",null,"F102G",null,20101254.392168835,6687661.4285345813,5476093.2264543222,1822699.9075867974,37557.91293261086,3748964.6367335366,145678.00092458227,4639.2262293388721,8283.199914888206,1398587.9649739349,394250.12141011696,376838.76647412364,0]
[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,20101254.392168835,6687661.4285345813,5476093.2264543222,1822699.9075867974,37557.91293261086,3748964.6367335366,145678.00092458227,4639.2262293388721,8283.199914888206,1398587.9649739349,394250.12141011696,376838.76647412364,0]
[1255]
[1256,null,"186","Misc Deferred Debits",null,"F102G",null,24004224.454639826,7986174.537929452,6539361.5929537797,2176605.3422123799,44850.363787915718,4476884.2211020561,173963.6424709514,5540.0038988754523,9891.5115485077422,1670145.4932022283,470799.89243280067,450007.85310087667,0]
[1257,null,null,null,"System Energy","F30",null,6324949.5699645961,1767706.1745282745,1730750.8117906246,616208.84157797252,24351.172102236815,1381273.8581819704,54106.663665903652,1760.3254973305905,4996.7797699374214,396315.343205193,145951.44095344891,201528.15869170366,0]
[1258]
[1259,null,"CWC","Cash Working Capital",null,"F137G",null,16032762.032024426,4842751.2150895335,4513962.2870240537,1517532.5120247041,49221.565117331724,3155311.0377335823,124899.17740650017,3889.0115497381057,11417.940973453478,1079039.8100540673,325412.9043041587,409324.57074730337,0]
[1260]
[1261,null,"OWC","Other Working Capital",null,"F137G",null,-1022607.3994941026,-312607.6294871163,-279174.33030594385,-96234.988749147888,-2960.8346223938929,-207230.13116488006,-8099.2919713779002,-261.21629085358211,-619.14146725028843,-67551.166767472823,-21849.92910263261,-26018.73956503336,0]
[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,-1022607.3994941026,-312607.6294871163,-279174.33030594385,-96234.988749147888,-2960.8346223938929,-207230.13116488006,-8099.2919713779002,-261.21629085358211,-619.14146725028843,-67551.166767472823,-21849.92910263261,-26018.73956503336,0]
[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,274837604.85292935,84610881.428485766,75163470.452571705,25788433.561932664,768681.96925198636,55219148.089902163,2156142.5521277408,69276.583973754023,163059.20460765029,18262301.534443047,5813622.3122497946,6822587.1633831346,0]
[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,-7130497.8212867063,-2372307.4349154504,-1942529.0610524139,-646564.51116655162,-13322.880807000343,-1329866.4676729725,-51676.21124216116,-1645.6680700307174,-2938.291202831741,-496119.70688802615,-139851.95037639354,-133675.63789287422,0]
[1284]
[1285,null," 2283","Accum Prov for Pension & Benefits",null,"F102G",null,-710125.53712886875,-236257.85094905877,-193456.26735208245,-64391.292485909376,-1326.8243152576663,-132441.26333601878,-5146.4285081995349,-163.89191210151878,-292.62411558740212,-49408.510059750959,-13927.84120669366,-13312.742888208591,0]
[1286]
[1287,null," 22844","Accum Hydro Relicensing Obligation",null,"F10",null,-627455.69229318167,-208753.70012223511,-170934.89786416115,-56895.127540057765,-1172.3609780989259,-117023.00541207637,-4547.3028269136867,-144.81230119492233,-258.55803999096759,-43656.577976422908,-12306.420188504726,-11762.929043525128,0]
[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,-785401.74153845687,-261302.14713550042,-213963.42103703515,-71217.032220554727,-1467.4731064203795,-146480.57764015571,-5691.9709286691386,-181.26512350060878,-323.6434658127057,-54646.013724058772,-15404.249203367484,-14723.947953381767,0]
[1291]
[1292,null,"22842","Accum Misc Oper Prov - Trojan",null,"F10",null,-2099103.0174970319,-698368.86846745713,-571849.07924072503,-190338.11529182861,-3922.0402284172069,-391491.13920586283,-15212.639239213782,-484.45801375711528,-864.98531865985615,-146049.60268825601,-41170.148059165796,-39351.941743688578,0]
[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,-23868.33297788144,-6670.7566778171213,-6531.2989804262543,-2325.3747167473412,-91.893520684804272,-5212.4849401628981,-204.181211314742,-6.6429043670582919,-18.856245737098547,-1495.5671142082888,-550.77397104021804,-760.50269537561542,0]
[1297]
[1298,null,"25399","Other Deferred Credits",null,"F10",null,-6643330.4296385273,-2210227.4716055682,-1809812.2662939071,-602390.15555606922,-12412.639579156488,-1239007.7934914115,-48145.607114361126,-1533.2333086312831,-2737.5422934199682,-462223.9888599845,-130297.03407330098,-124542.69746271687,0]
[1299]
[1300,null,"190","Accum Deferred Income Taxes",null,"F104G",null,-1126748.0608403422,-372490.25127422396,-306717.13098124583,-102454.90199636211,-2178.2432222214934,-211877.60964714928,-8211.1246427105871,-262.44138557326545,-478.96633697316889,-78155.315603623021,-22246.964083289058,-21675.111666970206,0]
[1301,null,null,null," Labor","F138G",null,16888321.96569179,5611087.8364644749,4600982.7342256969,1532332.5845568238,31839.052375179919,3154313.8226687214,122580.76186807088,3904.5222954140145,7013.4576126435431,1174048.7438237304,331730.94203736359,318487.50776365894,0]
[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,15761573.904851448,5238597.5851902505,4294265.6032444509,1429877.6825604618,29660.809152958427,2942436.2130215722,114369.63722536029,3642.080909840749,6534.4912756703743,1095893.4282201075,309483.97795407451,296812.39609668875,0]
[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,-898747839.80897927,-297115939.5055303,-244652170.68686226,-81722902.436944008,-1737470.3880919465,-169003658.04245952,-6549583.5240528611,-209335.730460041,-382046.32930524467,-62340396.677459501,-17745236.585765161,-17289099.902048305,0]
[1310,null,null,null," Labor","F138G",null,3671223.0265435181,1219751.430073048,1000172.4145792968,333102.050054238,6921.2478575752657,685692.13461531501,26646.893427038911,848.77421141640991,1524.6018601214655,255217.46869619287,72112.449981625847,69233.561187646817,0]
[1311,null,null,null,"Total Accum Deferred Income Taxes ","F42",null,-895076616.78243577,-295896188.07545727,-243651998.27228296,-81389800.386889771,-1730549.1402343712,-168317965.90784422,-6522936.6306258226,-208486.9562486246,-380521.72744512319,-62085179.208763309,-17673124.135783534,-17219866.340860657,0]
[1312]
[1313]
[1314,null,"283","Accum Deferred Income Taxes ",null,"F104G",null,-16884562.514099415,-5581846.68970415,-4596222.3075277936,-1535308.78619247,-32641.444112255373,-3175031.6417293255,-123045.47232813413,-3932.7407208438603,-7177.4137802741752,-1171174.2473595699,-333375.55117074616,-324806.21947385086,0]
[1315,null,null,null," Labor","F138G",null,-25360084.406069282,-8425802.2455802262,-6908993.7252419936,-2301003.2471831511,-47810.614771800298,-4736625.9921272807,-184071.48287732314,-5863.1648057298698,-10531.648875261346,-1762991.9242832125,-498138.57808150869,-478251.78224177629,0]
[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,-42244646.920168698,-14007648.935284376,-11505216.032769788,-3836312.0333756208,-80452.058884055674,-7911657.6338566057,-307116.95520545729,-9795.9055265737297,-17709.062655535519,-2934166.1716427822,-831514.12925225485,-803058.00171562715,0]
[1318]
[1319,null,"255","Accum Investment Tax Credit",null,"F104G",null,-40749.671231812586,-13471.383536404148,-11092.650329771985,-3705.3567851943476,-78.777766080422325,-7662.7093798274282,-296.9613538845071,-9.4913854759651581,-17.32216938381562,-2826.5443949297114,-804.57779676483426,-783.89633409541432,0]
[1320,null,"TOTAL RATE BASE DEDUCTIONS",null,null,null,null,-939620222.04134548,-310672599.03896087,-255783117.64395884,-85434061.703467846,-1815135.2802665846,-176656372.76975772,-6846605.251030637,-218810.24388441679,-399148.12167641189,-65179878.463891625,-18549467.281956945,-18065026.242493462,0]
[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,-1037760301.1446775,-345261514.66116917,-282712314.61035258,-94099878.947383627,-1938988.9941642827,-193546462.05129546,-7520866.268353194,-239507.68021286366,-427633.81182145642,-72204402.739866659,-20353810.600013234,-19454920.780044951,0]
[1326,null,null,null,"Cholla","F10",null,-73881999.789204523,-24580446.10617717,-20127336.867105328,-6699318.9360647239,-138043.80867152056,-13779289.545670854,-535438.32756003668,-17051.438910778586,-30444.835054877367,-5140498.8821814181,-1449063.1688271142,-1385067.8729807024,0]
[1327,null,null,null,"Total Steam Prod Accumulated Depr",null,null,-1111642300.933882,-369841960.76734632,-302839651.47745788,-100799197.88344835,-2077032.8028358032,-207325751.59696633,-8056304.5959132304,-256559.11912364225,-458078.64687633381,-77344901.62204808,-21802873.768840346,-20839988.653025653,0]
[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,-126802694.88210061,-42187093.156118542,-34544280.918634981,-11497952.104591245,-236922.75522157142,-23649211.6203807,-918965.68949800194,-29265.158112574078,-52252.066013562093,-8822569.951527942,-2487007.8691145936,-2377173.5928868945,0]
[1332]
[1333,null,"108OP","Other Production  - Accum Depr",null,"F10",null,-117611454.16356641,-39129179.21530176,-32040353.051273379,-10664527.817656845,-219749.50762644317,-21935008.32991768,-852354.84284286364,-27143.885271103878,-48464.596691889325,-8183069.6297406442,-2306738.1357688261,-2204865.1514749723,0]
[1334,null,null,null,"Simple Cycle Combustion Turbine","F10",null,-11514132.437452823,-3830737.0218144818,-3136742.6837699125,-1044054.650532833,-21513.422751809892,-2147431.920840425,-83445.329487620882,-2657.3796923202481,-4744.6720968357613,-801120.50422142912,-225829.09617652747,-215855.75606862712,0]
[1335,null,null,null,"Wind Generation","F10",null,-206366739.45549339,-68657948.238624379,-56219551.379736587,-18712495.727682404,-385583.10249910445,-38488225.327771373,-1495582.9857520009,-47627.972457183991,-85038.322750616426,-14358409.308316985,-4047514.1748882593,-3868762.9150144928,0]
[1336,null,null,null,"Total Other Production - Accum Depr",null,null,-335492326.05651259,-111617864.47574061,-91396647.11477989,-30421078.195872083,-626846.03287735744,-62570665.578529477,-2431383.1580824852,-77429.237420608115,-138247.59153934152,-23342599.442279056,-6580081.4068336133,-6289483.822558092,0]
[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,-1573937321.8724952,-523646918.39920551,-428780579.51087278,-142718228.18391168,-2940801.590934732,-293545628.7958765,-11406653.443493718,-363253.51465682447,-648578.30442923738,-109510071.01585507,-30869963.044788554,-29506646.068470642,0]
[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,-16679471.690460321,-5549238.7338813534,-4543912.5421222728,-1512426.5837182128,-31164.529998501534,-3110788.4267807174,-120879.6249696263,-3849.503172699749,-6873.1729767385123,-1160510.0812757935,-327137.97908962646,-312690.51247477689,0]
[1398,null,null,null,"System Overheads","F102G",null,-16658993.414169988,-5542425.6377532287,-4538333.7385364305,-1510569.6969999159,-31126.267644176925,-3106969.1460464951,-120731.21461203592,-3844.7769325037752,-6864.7344159842532,-1159085.2612021654,-326736.3343585952,-312306.60566845484,0]
[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,-124665.05058102097,-34841.571023179546,-34113.179102585171,-12145.504964748719,-479.96273618502414,-27224.972071589371,-1066.4448606375095,-34.69609753189026,-98.486761968753186,-7811.3938712378731,-2876.7096982460921,-3972.1293931110172,0]
[1401,null,null,null,"Simple Cycle Combustion Turbine","F10",null,-24237.992943129862,-8063.9490127548006,-6603.0460780811109,-2197.8025169784232,-45.287145312382037,-4520.4829826237865,-175.65781167143953,-5.5939559996865533,-9.9878414136090257,-1686.4104380764984,-475.38484286280777,-454.39031735531762,0]
[1402,null,null,null,"Cholla","F10",null,-848183.97209048551,-282189.71432253829,-231066.89830070277,-76909.86927404016,-1584.777703575611,-158189.71566521862,-6146.9669036451523,-195.75481479205587,-349.51437698169497,-59014.222312001126,-16635.610268435055,-15900.928148554938,0]
[1403,null,null,"Total General Plant Accumulated Depr",null,null,null,-34335552.120244943,-11416759.605993055,-9354029.4041400719,-3114249.457473896,-64400.825227751469,-6407692.7435466433,-248999.90915761632,-7930.3249735271584,-14195.896373086824,-2388107.3690992743,-673862.01825776568,-645324.56600225298,0]
[1404]
[1405,null,"108MP","Mining Plant Accumulated Depr.",null,"F30",null,-79549346.432533339,-22232567.914255332,-21767777.654595811,-7750102.9962758375,-306266.44594889955,-17372380.830434754,-680503.4071270274,-22139.740605387393,-62844.859167478098,-4984486.6246632719,-1835641.7881760802,-2534634.1712834598,0]
[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,-113884898.55277827,-33649327.520248383,-31121807.058735885,-10864352.453749733,-370667.271176651,-23780073.573981397,-929503.31628464372,-30070.065578914553,-77040.755540564918,-7372593.9937625462,-2509503.8064338458,-3179958.7372857127,0]
[1414]
[1415]
[1416,null,"TOTAL ACCUM DEPR - PLANT IN SERVICE",null,null,null,null,-1687822220.4252734,-557296245.91945386,-459902386.56960869,-153582580.63766143,-3311468.8621113831,-317325702.36985791,-12336156.759778362,-393323.58023573901,-725619.05996980227,-116882665.00961763,-33379466.8512224,-32686604.805756353,0]
[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,-8053.6526909666136,-2395.6866492977451,-2200.4888352717339,-766.25887216499518,-25.613490433259528,-1672.0270796980903,-65.3368542876714,-2.1121102128053537,-5.3338523507162376,-523.46304577194201,-176.41889435324208,-220.91300712441264,0]
[1425,null,null,"System Overheads",null,"F108G",null,-3250342.1183572165,-966865.78343918489,-888086.66287297965,-309251.414399378,-10337.248196305191,-674806.85456827714,-26369.044894422677,-852.41828108553636,-2152.6685609471988,-211262.39861131701,-71200.209990869596,-89157.41454244974,0]
[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,-3258395.7710481831,-969261.4700884826,-890287.15170825133,-310017.673271543,-10362.86168673845,-676478.88164797518,-26434.381748710348,-854.53039129834167,-2158.0024132979152,-211785.86165708894,-71376.628885222832,-89378.327549574155,0]
[1428]
[1429,null,"111CLH","Accum Prov for Amort-Hydro",null,"F10",null,-494176.31351528695,-164411.82258153666,-134626.20343581698,-44809.896109111054,-923.33695172757757,-92165.866245736484,-3581.3992526373449,-114.05237060584994,-203.63710235139894,-34383.378826692933,-9692.3837587622675,-9264.3368803083777,0]
[1430]
[1431,null,"111IP","Accum Prov for Amort-Intangible"]
[1432,null,null,null,"Situs","F107G",null,-1510.2481599291193,-502.45761630717561,-411.43003105691412,-136.94315428435954,-2.8218024502665675,-281.66734442562682,-10.945084746761658,-0.34855451006498012,-0.62233367061204636,-105.07876072767806,-29.620814143988273,-28.312663605671567,0]
[1433,null,null,null,"System Generation","F105G",null,-30963180.746732652,-10301410.327175433,-8435158.3761220742,-2807615.1659296351,-57852.730178646569,-5774757.5049601123,-224396.65632050377,-7146.0814067387073,-12759.114984680895,-2154329.8296132134,-607287.3627925684,-580467.5972490455,0]
[1434,null,null,null,"System Overheads","F102G",null,-61469478.631075762,-20450816.314892758,-16745850.233926307,-5573802.054060854,-114851.80384256768,-11464304.52201678,-445482.18684004562,-14186.717505558783,-25329.960520449524,-4276871.0523925265,-1205613.7861107597,-1152369.9989671537,0]
[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,-1089902.3253795269,-304607.49906293693,-298239.42682181176,-106183.84256287692,-4196.1439860292085,-238018.27561874257,-9323.549207100863,-303.33567592005676,-861.03483204446445,-68292.246343608858,-25150.05268074368,-34726.918587711618,0]
[1437,null,null,null,"Cholla","F10",null,-229674.91893106466,-76412.549509123535,-62569.292607671268,-20825.986545085889,-429.13295059725198,-42835.294366139336,-1664.5022444682845,-53.007334136390185,-94.643012412345541,-15980.125976540754,-4504.662391054947,-4305.7219938346516,0]
[1438,null,null,"Total Accum Prov for Amort-Intangible",null,null,null,-93753746.870278925,-31133749.148256559,-25542228.759508923,-8508563.9922527354,-177332.63276029096,-17520197.264306203,-680877.8396968653,-21689.490476864001,-39045.375683257836,-6515578.3330866182,-1842585.4847892707,-1771898.5494613512,0]
[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,-97506318.954842404,-32267422.440926578,-26567142.114652991,-8863391.5616333894,-188618.83139875697,-18288842.012199912,-710893.620698213,-22658.073238768193,-41407.015198907153,-6761747.5735703995,-1923654.4974332559,-1870541.2138912338,0]
[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 2015"]
[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,307292524.1690467,97807236.673431277,93766384.268938571,28450496.476968776,781292.66282738117,50929139.612592556,2073832.6542330312,54807.052721805419,230974.13029669473,22602259.367578149,4763110.0936405305,5832991.1758179292,0]
[15]
[16,null,null,null,"Operating Expenses"]
[17,null,null,null,"Operation & Maintenance Expenses",null,null,103994924.50068754,34597668.810995281,28238448.62104784,9416222.9979213234,217218.17000226671,19455973.972201508,762549.86089464871,24557.844160621156,44313.621890638409,7220189.7153352648,2035016.5554877203,1982764.3307504132,0]
[18,null,null,null,"Depreciation Expense",null,null,44638229.727969401,14785414.438567121,12106819.210657755,4029715.5917347344,83034.901525801688,8479134.8220288418,322072.16846560419,10256.632039172549,18312.910264352617,3092067.8195072724,878267.34947685862,833133.88370188756,0]
[19,null,null,null,"Amortization Expense",null,null,5069857.2399999881,1681513.0296141014,1374530.5436756967,457421.56616133632,9644.4959124617089,961441.85727454454,36606.338304120989,1167.7355649828514,2079.2622565293482,351380.11846737703,99593.210663045436,94479.082105791575,0]
[20,null,null,null,"Taxes Other Than Income",null,null,14173368.23335376,4691442.4392993497,3859156.7226260006,1284076.5720676295,26454.108976003205,2691555.8374862336,102490.53077297415,3087.0476462294823,5380.4114744133976,964116.91335637937,279986.66491194902,265620.98473660159,0]
[21,null,null,null,"Income Taxes - Federal",null,null,25462054.90820872,7058514.3278741185,10357003.438766507,2520303.3128392873,109282.96795347957,2451455.9723328939,131429.17141280812,569.99071384646834,45510.367824644192,2220867.8307079417,74607.875887463349,492509.65189574682,0]
[22,null,null,null,"Income Taxes - State",null,null,3459870.3805114389,959134.86721584341,1407344.7550806603,342467.36225465767,14849.740340271088,333112.15211730683,17859.041579544129,77.45227143344907,6184.1031374063832,301779.05334812059,10137.971222923099,66923.881943272907,0]
[23,null,null,null,"Income Taxes Deferred",null,null,13868844.263264228,4590643.7686135806,3776240.2480786024,1256487.3576207217,25885.7253597788,2633726.0220285272,100288.45552778846,3020.7204338401871,5264.8098590508689,943402.23881664407,273970.97059233999,259913.94633335667,0]
[24,null,null,null,"Investment Tax Credit Adj",null,null,-952643.92576029792,-315329.00784551643,-259388.04029060024,-86307.483616537502,-1778.077434556795,-180909.31366560605,-6888.7634880646474,-207.49176485745363,-361.63713697418609,-64801.824528225952,-18818.927952113045,-17853.358037245918,0]
[25,null,null,null,"Misc Revenues & Expense",null,null,666.44783489331485,221.72633570981424,181.55734976749693,60.430776277559552,1.2452153118763385,124.29519653340859,4.8298870515064873,0.15381140976593435,0.27462567964994133,46.369540078446718,13.071181265312553,12.493915808477556,0]
[26]
[27,null,null,null,"Total Operating Expenses",null,null,209715171.77606967,68049224.400669575,60860337.056992225,19220447.707759429,484593.27785081783,36825615.617000781,1466411.6333564757,42530.084876678455,126684.1241957407,15029048.234550852,3632774.7414714517,3977504.8973456328,0]
[28]
[29,null,null,null,"Operating Revenue For Return",null,null,97577352.392977029,29758012.272761703,32906047.211946346,9230048.7692093477,296699.38497656333,14103523.995591775,607421.02087655547,12276.967845126965,104290.00610095402,7573211.1330272965,1130335.3521690788,1855486.2784722964,0]
[30]
[31]
[32,null,null,null,"Rate Base :"]
[33,null,null,null,"Electric Plant In Service",null,null,2502632818.574718,828941294.72976863,678766390.5696013,225925196.34025556,4655335.0982853761,475380435.15193522,18056911.521390904,575036.01792459982,1026709.6406310594,173356162.07069331,49239863.360682428,46709484.073549725,0]
[34,null,null,null,"Plant Held For Future Use ",null,null,427398.27394419973,142194.85488390378,116434.16611134063,38754.735362403269,798.56644004257373,79711.493798217445,3097.4448127508194,98.640475075454091,176.11962304885725,29737.153240638905,8382.6520527306548,8012.4471440473171,0]
[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,2343730.7388892253,776308.3464121666,635668.67474616482,211580.2611099541,4359.7484105585327,445197.06634161435,16910.402719231755,538.52457712100022,961.51955323152322,162349.05459901268,46113.436766555147,43743.703653614866,0]
[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,578699.09248802438,191681.12108838672,156955.26755475873,52242.052835275281,1076.4813580343525,109925.22903562087,4175.4091222374691,132.96906461623598,237.4122946940077,40086.196338093047,11386.036614836004,10800.917181471701,0]
[40,null,null,null,"Misc Deferred Debits",null,null,15698149.889513744,5199660.7717123684,4257665.7679384975,1417150.2713407469,29201.29983103487,2981899.8240022552,113264.73309146105,3607.0011757575148,6440.1929018008032,1087402.9815916533,308864.67897975165,292992.36694841692,0]
[41,null,null,null,"Cash Working Capital",null,null,4845268.5824677311,1585255.3682469791,1379975.3251274587,442728.97999304248,11113.774530128954,864068.56235017651,34475.157167347803,1038.5427010562678,2699.4338166431503,344511.45056565374,86966.464132352048,92435.523836892651,0]
[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,2526526065.1520209,836836395.19211257,685313089.77107954,228087652.64089701,4701884.9688551752,479861237.32746309,18228834.668303937,580451.69591822627,1037224.3188204778,175020248.90702838,49701576.629228659,47157469.032314166,0]
[46]
[47,null,null,null,"Rate Base Deductions :"]
[48,null,null,null,"Accum Provision For Depreciation",null,null,-654227112.86409187,-216698087.25819406,-177440042.45744663,-59060343.864670515,-1216976.6637976978,-124271950.92652838,-4720356.2102084002,-150323.31720119147,-268397.79452274472,-45317984.486931704,-12872067.639613841,-12210582.244976692,0]
[49,null,null,null,"Accum Provision For Amortization",null,null,-35224009.217302874,-11667166.716602836,-9553487.9137417637,-3179847.5331625082,-65522.819358461864,-6690876.9747260269,-254147.06499293502,-8093.5056943505751,-14450.712762103363,-2439949.9181525889,-693040.32555454271,-657425.7325547603,0]
[50,null,null,null,"Accum Deferred Income Taxes",null,null,-406917605.57860744,-134706206.33638483,-110288825.92497878,-36740225.818885349,-755813.45157002506,-77420410.098794177,-2934491.7597011174,-93642.191793568054,-166907.91789188285,-28195502.97797386,-8009764.1856108773,-7605814.9150229637,0]
[51,null,null,null,"Unamortized ITC",null,null,-18768.74808543214,-6213.2087726348673,-5086.9767298532106,-1694.6139610504756,-34.861186889206571,-3570.9657028984229,-135.35094305247236,-4.3191840313679579,-7.6984910095064709,-1300.4957280904655,-369.44427097695541,-350.81311494518974,0]
[52,null,null,null,"Customer Advance For Construction",null,null,-6320173.3706841264,-2467221.6608934025,-348903.79954853281,-111785.99118937649,-6050.1733320040103,-1089848.0850971444,-23829.90333426464,-18220.824909063474,-46828.332862644769,-2207484.5995176928,0,0,0]
[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,-4214414.4222675227,-1396817.7042753538,-1143763.6385623419,-380698.02541666216,-7844.5295534942506,-798457.98455410451,-30427.020415040079,-968.97150080444135,-1730.0696832230674,-292115.92891449679,-82882.159875985351,-78708.389516016818,0]
[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,-1106922084.2010393,-366941712.88512313,-298780110.71100789,-99474595.847285464,-2052242.4987985722,-210275115.03540272,-7963387.30959481,-271253.13028300938,-498322.52621360833,-78454338.407218426,-21658123.754926223,-20552882.09518538,0]
[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,1419603980.9509816,469894682.30698943,386532979.06007165,128613056.79361154,2649642.4700566027,269586122.29206038,10265447.358709127,309198.56563521689,538901.79260686948,96565910.499809951,28043452.874302436,26604586.937128786,0]
[59]
[60]
[61,null,null,null,"Return On Rate Base",null,null,6.8735614792803504E-2,6.3329110528899987E-2,8.5131279850851671E-2,7.1766032153493003E-2,0.11197713968187756,5.231546741234884E-2,5.9171412569879303E-2,3.9705772308177394E-2,0.19352321245113005,7.8425306547927176E-2,4.0306568425632759E-2,6.974309666438834E-2]
[62]
[63,null,null,null,"Return On Equity",null,null,8.3667834178526995E-2,7.3190518834347476E-2,0.11544114734090087,8.9540508417295842E-2,0.16746599101173898,5.1847076493835201E-2,6.5133276946396063E-2,2.7410630030187576E-2,0.32549489060720521,0.10244557875262038,2.8574918463688925E-2,8.5620242751033554E-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 2015"]
[]
[]
[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,1419603980.9509816,469894682.30698943,386532979.06007165,128613056.79361154,2649642.4700566027,269586122.29206038,10265447.358709127,309198.56563521689,538901.79260686948,96565910.499809951,28043452.874302436,26604586.937128786,0]
[84]
[85]
[86,null,null,null,"Return On Ratebase ($$)",6.9331348082225699E-2,null,98423057.742225811,32578431.781012747,26798852.516473483,8916916.6084769443,183703.28438494261,18690769.282768302,711717.3040464269,21437.15338058013,37362.787765362271,6695044.7537393775,1944290.3926557549,1844531.8775219107,0]
[87,null,null,null,"Operating & Maintenance Expense",null,null,103994924.50068754,34597668.810995281,28238448.62104784,9416222.9979213234,217218.17000226671,19455973.972201508,762549.86089464871,24557.844160621156,44313.621890638409,7220189.7153352648,2035016.5554877203,1982764.3307504132,0]
[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,44638229.727969401,14785414.438567121,12106819.210657755,4029715.5917347344,83034.901525801688,8479134.8220288418,322072.16846560419,10256.632039172549,18312.910264352617,3092067.8195072724,878267.34947685862,833133.88370188756,0]
[90,null,null,null,"Amortization Expense",null,null,5069857.2399999881,1681513.0296141014,1374530.5436756967,457421.56616133632,9644.4959124617089,961441.85727454454,36606.338304120989,1167.7355649828514,2079.2622565293482,351380.11846737703,99593.210663045436,94479.082105791575,0]
[91,null,null,null,"Taxes Other Than Income",null,null,14173368.23335376,4691442.4392993497,3859156.7226260006,1284076.5720676295,26454.108976003205,2691555.8374862336,102490.53077297415,3087.0476462294823,5380.4114744133976,964116.91335637937,279986.66491194902,265620.98473660159,0]
[92,null,null,null,"Federal Income Taxes",null,null,25462054.90820872,7058514.3278741185,10357003.438766507,2520303.3128392873,109282.96795347957,2451455.9723328939,131429.17141280812,569.99071384646834,45510.367824644192,2220867.8307079417,74607.875887463349,492509.65189574682,0]
[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,3459870.3805114389,959134.86721584341,1407344.7550806603,342467.36225465767,14849.740340271088,333112.15211730683,17859.041579544129,77.45227143344907,6184.1031374063832,301779.05334812059,10137.971222923099,66923.881943272907,0]
[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,13868844.263264228,4590643.7686135806,3776240.2480786024,1256487.3576207217,25885.7253597788,2633726.0220285272,100288.45552778846,3020.7204338401871,5264.8098590508689,943402.23881664407,273970.97059233999,259913.94633335667,0]
[97,null,null,null,"Investment Tax Credit",null,null,-952643.92576029792,-315329.00784551643,-259388.04029060024,-86307.483616537502,-1778.077434556795,-180909.31366560605,-6888.7634880646474,-207.49176485745363,-361.63713697418609,-64801.824528225952,-18818.927952113045,-17853.358037245918,0]
[98,null,null,null,"Misc Revenue & Expenses",null,null,666.44783489331485,221.72633570981424,181.55734976749693,60.430776277559552,1.2452153118763385,124.29519653340859,4.8298870515064873,0.15381140976593435,0.27462567964994133,46.369540078446718,13.071181265312553,12.493915808477556,0]
[99,null,null,null,"Revenue Credits",null,null,-34307591.863684744,-11079884.997053919,-9411681.2000807598,-3152365.3788380781,-76875.607810044967,-6550701.6871990133,-255210.50325306581,-8075.3701976793027,-16881.551718650586,-2351950.377670154,-685262.16695352539,-718703.02290985093,0]
[100]
[101,null,null,null,"Total Revenue Requirements",null,null,273830637.65461087,89547771.184628397,78247508.373384953,24984998.937398296,591420.95442571549,48965683.212570079,1922918.4341498369,55891.868059579283,147165.36024245233,19372142.610620074,4891802.9671736835,5103333.7519576931,0]
[102,null,null,null,"Operating Revenues",null,null,272984932.30536199,86727351.676377326,84354703.068857819,25298131.098130699,704417.05501733616,44378437.925393544,1818622.1509799655,46731.682524126118,214092.57857804414,20250308.989907995,4077847.926687005,5114288.1529080784,0]
[103]
[104,null,null,null,"Increase / (Decrease) Required to "]
[105,null,null,null,"Earn Equal Rates of Return",null,null,845705.34924888611,2820419.508251071,-6107194.6954728663,-313132.1607324034,-112996.10059162066,4587245.2871765345,104296.28316987143,9160.1855354531654,-66927.21833559181,-878166.37928792089,813955.04048667848,-10954.400950385258,0]
[106]
[107,null,null,null,"Existing Revenues",null,null,272984932.30536199,86727351.676377356,84354703.068857819,25298131.098130699,704417.05501733616,44378437.925393544,1818622.1509799655,46731.682524126118,214092.57857804414,20250308.989907995,4077847.926687005,5114288.1529080784,0]
[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,3.0979927796999317E-3,3.2520530763760103E-2,-7.2398982786859314E-2,-1.2377679581063639E-2,-0.16041079611401482,0.10336653342527165,5.7349066772155684E-2,0.19601660031658491,-0.31260877317704183,-4.3365579247485388E-2,0.19960406938175493,-2.1419209522162697E-3]
[]
[]
[]
[]
[]
[]
[]
[]
[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,86727351.676377326,86727351.676377356,0,0,0,0,0,0,0,0,0,0,0]
[127]
[128,null,"442","Commercial & Industrial Sales",null,"A",null,185292339.31286514,0,84354703.068857819,25298131.098130699,0,44378437.925393544,1818622.1509799655,0,0,20250308.989907995,4077847.926687005,5114288.1529080784,0]
[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,185292339.31286514,0,84354703.068857819,25298131.098130699,0,44378437.925393544,1818622.1509799655,0,0,20250308.989907995,4077847.926687005,5114288.1529080784,0]
[132]
[133,null,"444","Public Street & Highway Lighting",null,"A",null,965241.31611950649,0,0,0,704417.05501733616,0,0,46731.682524126118,214092.57857804414,0,0,0,0]
[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,272984932.30536193,86727351.676377356,84354703.068857819,25298131.098130699,704417.05501733616,44378437.925393544,1818622.1509799655,46731.682524126118,214092.57857804414,20250308.989907995,4077847.926687005,5114288.1529080784,0]
[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,4888394.7888037032,1596386.5011396124,1390650.9626266381,446379.35808609048,10602.051674392293,880728.12990943226,34554.473047982217,1014.7949335588092,2602.4880807669529,344637.35032637266,88476.188693320029,92362.490285536638,0]
[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,277873327.09416562,88323738.177516967,85745354.031484455,25744510.45621679,715019.10669172846,45259166.055302978,1853176.6240279477,47746.47745768493,216695.06665881109,20594946.340234369,4166324.1153803249,5206650.6431936147,0]
[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,2310899.1348636197,768833.1637393845,629547.73132844467,209542.92490319884,4317.7677775704751,430991.96530923975,16747.570063907639,533.33904793486306,952.2609456987359,160785.77263059144,45324.149762586814,43322.489355061909,0]
[170,null,null,null,"System Overhead","F102T",null,358141.90415618784,118626.48929038757,97135.556490558141,32331.25560818267,666.2064764911313,68029.881768713894,2584.0527366995825,82.291115734748487,146.92833010371703,24808.310352068751,7046.5236371764795,6684.4083500711731,0]
[171,null,null,null,null,null,null,2669041.0390198077,887459.6530297721,726683.28781900275,241874.18051138151,4983.9742540616062,499021.84707795363,19331.62280060722,615.63016366961153,1099.1892758024528,185594.08298266018,52370.673399763291,50006.89770513308,0]
[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,21043291.862438954,7001076.0807372909,5732728.2060117247,1908120.0299585429,39318.0499169697,3924658.4065659549,152505.14378778913,4856.6417625107615,8671.3888577933285,1464132.2460804693,412726.50003709289,394499.16872281593,0]
[175,null,null,null,"Energy","F30",null,5706864.1734222751,1594962.7621472436,1561618.7436233934,555991.81028206332,21971.531964621361,1246293.3036456718,48819.263616687254,1588.3033379401202,4508.4855042878526,357586.69828065188,131688.8048233492,181834.46619636531,0]
[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,26750156.035861231,8596038.842884535,7294346.9496351182,2464111.8402406061,61289.581881591061,5170951.7102116272,201324.40740447637,6444.9451004508819,13179.87436208118,1821718.9443611212,544415.30486044206,576333.63491918123,0]
[178]
[179,null,"Total Other Electric Operating Revenues",null,null,null,null,29419197.07488104,9483498.4959143065,8021030.237454121,2705986.0207519876,66273.556135652674,5669973.5572895808,220656.0302050836,7060.5752641204936,14279.063637883633,2007313.0273437814,596785.97826020536,626340.53262431431,0]
[180]
[181,null,"Total Electric Operating Revenues",null,null,null,null,307292524.16904664,97807236.673431277,93766384.268938571,28450496.476968776,781292.66282738117,50929139.612592556,2073832.6542330312,54807.052721805427,230974.13029669473,22602259.367578149,4763110.0936405305,5832991.1758179292,0]
[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,666.44783489331485,221.72633570981424,181.55734976749693,60.430776277559552,1.2452153118763385,124.29519653340859,4.8298870515064873,0.15381140976593435,0.27462567964994133,46.369540078446718,13.071181265312553,12.493915808477556,0]
[190]
[191,null,"Total Miscellaneous Revenues",null,null,null,null,666.44783489331485,221.72633570981424,181.55734976749693,60.430776277559552,1.2452153118763385,124.29519653340859,4.8298870515064873,0.15381140976593435,0.27462567964994133,46.369540078446718,13.071181265312553,12.493915808477556,0]
[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,666.44783489331485,221.72633570981424,181.55734976749693,60.430776277559552,1.2452153118763385,124.29519653340859,4.8298870515064873,0.15381140976593435,0.27462567964994133,46.369540078446718,13.071181265312553,12.493915808477556,0]
[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,2625302.7960058548,869572.78777016944,712036.89120677544,236999.17480062749,4883.5216017800285,498682.32883875049,18941.991417249756,603.22205728447977,1077.0349723319162,181853.40999098445,51653.431201764986,48999.002148136475,0]
[400]
[401,null,"561","Load Dispatching",null,"F106",null,3832995.5611354965,1269593.9838552037,1039588.3657734855,346023.62302194221,7130.0410188152682,728086.35855784907,27655.693328726058,880.71649162456333,1572.4929994424615,265509.68304809683,75415.061765447259,71539.54127486363,0]
[402]
[403,null,"562","Station Expense",null,"F106",null,1360964.2007741965,450788.92839452083,369121.88568773825,122861.02502439142,2531.6310498894763,258518.2928768463,9819.5805258996552,312.71197605493569,558.33789632024457,94273.308649571292,26777.281012958723,25401.217680005462,0]
[404]
[405,null,"563","Overhead Line Expense",null,"F106",null,116826.94009210946,38696.308912294946,31685.903568511763,10546.550454460621,217.31850759374478,22191.547064542265,842.92558553438334,26.843603433413545,47.928452436481138,8092.5436360656586,2298.596688253037,2180.4736189831551,0]
[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,59361874.608875461,19749619.173117142,16171685.264673678,5382693.1022737129,110913.8800285664,11071227.911308119,430207.93903915386,13700.297520512428,24461.47216063309,4130229.9740363229,1164276.906062088,1112858.6886555301,0]
[410,null,null,"Energy",null,"F30",null,3423789.4493198558,956885.69258922117,936881.20407317101,333563.0279790645,13181.652312000506,747704.12158262206,29288.74327740385,952.89042204378234,2704.8313457118052,214531.40071077476,79005.689788012867,109090.19523982937,0]
[411,null,null,null,null,null,null,62785664.058195315,20706504.865706362,17108566.468746848,5716256.1302527776,124095.5323405669,11818932.032890741,459496.68231655774,14653.187942556209,27166.303506344895,4344761.3747470975,1243282.5958501007,1221948.8838953595,0]
[412]
[413,null,"566","Misc. Transmission Expense",null,"F106",null,1132919.0087236459,375254.06297226244,307271.27178927045,102274.24836173076,2107.4271739574237,215200.58201116411,8174.1969620918899,260.31349077854986,464.7819653684827,78476.732395763393,22290.43985452264,21144.951746735871,0]
[414]
[415,null,"567","Rents - Transmission",null,"F106",null,909420.1652873538,301225.07376538398,246653.72248760413,82097.893259422868,1691.6803002807801,172746.46056386083,6561.6160512055822,208.95963081867902,373.09118172903032,62995.079433763407,17893.04914184966,16973.539471434859,0]
[416]
[417,null,"568","Maint Supervision & Engineering",null,"F106",null,965779.04056238371,319892.68969260587,261939.4253039787,87185.68997117551,1796.5176490530323,183451.95907460173,6968.2546048115273,221.90934341616148,396.21250692049,66899.030500898865,19001.922865313714,18025.429049608145,0]
[418]
[419,null,"569","Maintenance of Structures",null,"F106",null,1883644.2045527736,623914.98024992982,510883.60763183574,170045.95537557799,3503.9071214933156,357802.56664454407,13590.802710481443,432.80940163969473,772.76826384378194,130479.09076576986,37061.129282495545,35156.587105162376,0]
[420]
[421,null,"570","Maint of Station Equipment",null,"F106",null,5085624.6780426092,1684499.3406346943,1379327.5164705392,459104.69979902357,9460.149896443143,966026.15207074687,36693.618408282768,1168.5360582150315,2086.3862418992053,352278.67468979314,100060.82529791594,94918.778475056301,0]
[422]
[423,null,"571","Maintenance of Overhead Lines",null,"F106",null,8404454.8631162625,2783787.5524786767,2279463.5049813977,758712.05037303921,15633.753537937399,1596445.6100589293,60639.52399167604,1931.1115504835034,3447.9420144346182,582172.37961970933,165359.5660358817,156861.86847409711,0]
[424]
[425,null,"572","Maint of Underground Lines",null,"F106",null,40861.220590138335,13534.36470426065,11082.415530955575,3688.7461423278796,76.009005030059939,7761.6832138697964,294.82042638826459,9.3887796809717869,16.763385791042221,2830.4362879648229,803.95383335741758,762.63928051185508,0]
[426]
[427,null,"573","Maint of Misc Transmission Plant",null,"F106",null,1253396.3459011603,415159.48421051574,339947.23920729943,113150.33836425867,2331.5360575218074,238085.5304321158,9043.4607629233778,287.99585461823472,514.20799946672912,86822.137209904206,24660.858937890236,23393.556864646096,0]
[428]
[429]
[430,null,"TOTAL TRANSMISSION EXPENSE",null,null,null,null,90397853.082979307,29852424.423346877,24597568.21838624,8208946.1252007559,175459.0252603624,17063931.104298562,658723.16709182854,20997.706180604429,38494.251386329379,6257443.8809753824,1786558.7117677517,1737306.4690846007,0]
[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,7653093.3168478059,2534915.8583617178,2075678.5776232071,690882.89683179162,14236.08986747191,1453722.7491900441,55218.326870215744,1758.4694238708839,3139.694652100758,530125.94157343952,150576.3562678977,142838.35618604894,0]
[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,7653093.3168478059,2534915.8583617178,2075678.5776232071,690882.89683179162,14236.08986747191,1453722.7491900441,55218.326870215744,1758.4694238708839,3139.694652100758,530125.94157343952,150576.3562678977,142838.35618604894,0]
[542]
[543,null,"921","Office Supplies & expenses",null,"F102T",null,-2150290.8092689957,-712235.69958382973,-583203.73000470549,-194117.47405040622,-3999.9163651333652,-408452.70499016094,-15514.701814865821,-494.077425164278,-882.16049051183109,-148949.56754427208,-42307.46203803453,-40133.314961911412,0]
[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,-2150290.8092689957,-712235.69958382973,-583203.73000470549,-194117.47405040622,-3999.9163651333652,-408452.70499016094,-15514.701814865821,-494.077425164278,-882.16049051183109,-148949.56754427208,-42307.46203803453,-40133.314961911412,0]
[546]
[547,null,"923","Outside Services",null,"F102T",null,1413269.3882990435,468113.85099012422,383308.14381226449,127582.87512870721,2628.9278316364671,268453.78403806477,10196.971055738972,324.73026319247714,579.79618916339655,97896.462796240667,27806.397505509809,26377.448688401091,0]
[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,1413269.3882990435,468113.85099012422,383308.14381226449,127582.87512870721,2628.9278316364671,268453.78403806477,10196.971055738972,324.73026319247714,579.79618916339655,97896.462796240667,27806.397505509809,26377.448688401091,0]
[550]
[551,null,"924","Property Insurance",null,"F102T",null,1179869.486688429,390805.35788311705,320005.22096327716,106512.7021321216,2194.7632609427988,224118.93372556128,8512.9523818467969,271.10141358558553,484.04347943562328,81728.96849271658,23214.201215358255,22021.241740466299,0]
[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,768504.57566308649,254549.93888331304,208434.47459311888,69376.740290589965,1429.5526984648468,145979.21889161353,5544.8868977987731,176.58112118316936,315.28031952943439,53233.927107620053,15120.502780726214,14343.472079128622,0]
[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,1062203.0071551676,420400.59033995605,278806.97998526704,90134.951519929135,5600.9266170711635,147239.75648315271,8851.416095451732,315.46915885932617,402.61896969894337,80370.950156645893,15396.676083216506,14682.67174591902,0]
[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,-116179.55886966537,-38481.878373003536,-31510.320274365258,-10488.108123262064,-216.11426548148162,-22068.575506310561,-838.25462354939589,-26.694853112709893,-47.662863180238361,-8047.6998629798636,-2285.8593150686156,-2168.3908093516484,0]
[564]
[565,null,"930","Misc General Expenses"]
[566,null,null,null,"Situs","F102T",null,11181.82971748172,3703.730805678927,3032.7455111663485,1009.4395282083839,20.800155721399715,2124.0143775703714,80.67874031899467,2.5692755657161208,4.5873648093891202,774.55974493924327,220.00504966532824,208.69916383761819,0]
[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,238919.46166795498,79136.72382905132,64799.942693721794,21568.45120694763,444.43191616458074,45383.303491979612,1723.843207424917,54.897092027598177,98.017118702877525,16549.831464633458,4700.794892994475,4459.2247543066351,0]
[569]
[570,null,"931","Rents",null,"F102T",null,591399.35137053742,195887.79756725681,160399.84273518514,53388.568536050545,1100.1060571339428,112337.67253967011,4267.0435786953731,135.88723325674883,242.62259767122856,40965.936910901291,11635.917104595337,11037.956510120919,0]
[571]
[572,null,"935","Maintenance of General Plant",null,"F108",null,2945101.3684373805,1148448.1169450202,761128.52502346144,251425.82971988921,18319.576967912042,423204.71566176036,25783.531413744044,1041.205276752208,1482.5331668894503,218096.52351999743,44380.314173108076,51790.496568846465,0]
[573]
[574,null,"TOTAL ADMINISTRATIVE & GEN EXPENSE",null,null,null,null,13597071.417708226,4745244.3876484018,3640880.4026615988,1207276.872720567,41759.144741904303,2392042.8679029453,103826.69380282013,3560.137980016726,5819.3705043090322,962745.83435988217,248457.84371996857,245457.86166581252,0]
[575]
[576]
[577,null,"TOTAL O & M EXPENSE",null,null,null,null,103994924.50068754,34597668.810995281,28238448.62104784,9416222.9979213234,217218.17000226671,19455973.972201508,762549.86089464871,24557.844160621156,44313.621890638409,7220189.7153352648,2035016.5554877203,1982764.3307504132,0]
[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,40098294.631576881,13281662.5574234,10875494.093709739,3619873.0116215358,74589.829533480268,7616763.6661796058,289315.79013028537,9213.4803718866242,16450.394108741548,2777588.7888701959,788943.09114034846,748399.92848766351,0]
[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,1320944.7392185063,437533.37752892647,358267.7727689406,119248.26866764128,2457.1878636421011,250916.50373548435,9530.8335293763812,303.51660934608663,541.91984361602044,91501.180588390052,25989.888980564028,24654.289102578936,0]
[619,null,null,null,"System Generation","F105T",null,1823298.2707994939,603926.74044602248,494516.53137227899,164598.22701302124,3391.6531477756603,346339.7171683546,13155.396874263381,418.94357314829614,748.01124107704038,126298.95815446878,35873.809274238352,34030.28253484505,0]
[620,null,null,null,"System Overheads","F102T",null,1395692.0863745201,462291.76316877274,378540.81280679646,125996.08443253631,2596.2309809036615,265114.93494539667,10070.147931679043,320.69148479154262,572.58507091800743,96678.89189421793,27460.560081707743,26049.383576800057,0]
[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,4539935.0963925207,1503751.8811437218,1231325.116948016,409842.58011319884,8445.0719923214237,862371.1558492356,32756.378335318805,1043.1516672859252,1862.5161556110681,314479.03063707676,89324.258336510131,84733.955214224043,0]
[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,44638229.727969401,14785414.438567121,12106819.210657755,4029715.5917347344,83034.901525801688,8479134.8220288418,322072.16846560419,10256.632039172549,18312.910264352617,3092067.8195072724,878267.34947685862,833133.88370188756,0]
[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,346.58218093821779,115.30744490159302,94.417805795490196,31.426661085062815,0.64756672005221561,64.638968032042854,2.5117536592557816,7.9988696877367788E-2,0.14281742997927738,24.114199923933718,6.7975890582584002,6.49738563567215,0]
[641,null,null,"System Overheads",null,"F102T",null,153692.99080065999,50907.363019075856,41684.745674467878,13874.63268915652,285.89579905186997,29194.338533167374,1108.920204201487,35.314403444063515,63.052812935117572,10646.236507017642,3023.9446431068686,2868.546515035313,0]
[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,154039.5729815982,51022.670463977447,41779.163480263371,13906.059350241583,286.5433657719222,29258.977501199417,1111.4319578607428,35.39439214094088,63.195630365096847,10670.350706941575,3030.742232165127,2875.0439006709853,0]
[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,2162478.9548862525,716272.75000645954,586509.40938313399,195217.7587330091,4022.5884441400494,410767.8713968271,15602.641289895335,496.87792432380735,887.1606981441206,149793.83428765001,42547.266582514465,40360.796140155064,0]
[649,null,null,null,"System Generation","F105T",null,705626.43259559176,233722.96142372288,191380.61033687025,63700.416766056296,1312.5883732764921,134035.37040843669,5091.2107549442671,162.13346094485016,289.48445355084556,48878.389625192678,13883.360976751106,13169.906015845407,0]
[650,null,null,null,"System Overheads","F102T",null,2006298.2585818365,664541.39022276539,544149.9460738746,181118.54846276969,3732.0650784756945,381100.98745824385,14475.771881368737,460.99191487902777,823.08729976168468,138975.27566617011,39474.375766309386,37445.818757218367,0]
[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,4874403.6460636808,1614537.1016529477,1322039.9657938788,440036.72396183509,9067.2418958922353,925904.22926350764,35169.62392620834,1120.0033001476852,1999.7324514566508,337647.4995790128,95905.003325574959,90976.520913218847,0]
[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,41414.020954708933,15953.257497176148,10711.414401554603,3478.782849259625,290.71065079755226,6278.6505098375083,325.28242005191271,12.337872694225274,16.334174707600422,3062.2681814226685,657.46510530534727,627.51729190174569,0]
[672]
[673]
[674,null,"TOTAL AMORTIZATION EXPENSE",null,null,null,null,5069857.2399999881,1681513.0296141014,1374530.5436756967,457421.56616133632,9644.4959124617089,961441.85727454454,36606.338304120989,1167.7355649828514,2079.2622565293482,351380.11846737703,99593.210663045436,94479.082105791575,0]
[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,14173368.23335376,4691442.4392993497,3859156.7226260006,1284076.5720676295,26454.108976003205,2691555.8374862336,102490.53077297415,3087.0476462294823,5380.4114744133976,964116.91335637937,279986.66491194902,265620.98473660159,0]
[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,14173368.23335376,4691442.4392993497,3859156.7226260006,1284076.5720676295,26454.108976003205,2691555.8374862336,102490.53077297415,3087.0476462294823,5380.4114744133976,964116.91335637937,279986.66491194902,265620.98473660159,0]
[683]
[684]
[685,null,null,null,null,null,null,"DEFERRED  ITC"]
[686]
[687]
[688,null,"41140","Deferred I T C - Federal",null,"F101T",null,-952643.92576029792,-315329.00784551643,-259388.04029060024,-86307.483616537502,-1778.077434556795,-180909.31366560605,-6888.7634880646474,-207.49176485745363,-361.63713697418609,-64801.824528225952,-18818.927952113045,-17853.358037245918,0]
[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,-952643.92576029792,-315329.00784551643,-259388.04029060024,-86307.483616537502,-1778.077434556795,-180909.31366560605,-6888.7634880646474,-207.49176485745363,-361.63713697418609,-64801.824528225952,-18818.927952113045,-17853.358037245918,0]
[693]
[694,null,427,"Interest on Long-Term Debt",null,null,null,36271640.065744206,12006060.150682868,9876124.1009022444,3286132.3061717139,67699.780548953699,6888069.4374686703,262287.6638169972,7900.1885258535531,13769.228682443125,2467310.5987795331,716525.20175095263,679761.40841398225,0]
[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,43127408.708972678,14275347.410938375,11742828.275427401,3907250.1486877189,80495.839172156266,8189995.9667401342,311863.13208484836,9393.4175244036342,16371.775632937597,2933661.4614799279,851956.93302484287,808244.34825994447,0]
[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,-29258564.44570845,-9684703.6423247941,-7966588.0273487987,-2650762.7910669972,-54610.113812377465,-5556269.9447116069,-211574.67655705989,-6372.6970905634471,-11106.965773886728,-1990259.2226632838,-577985.96243250289,-548330.4019265878,0]
[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,13868844.263264228,4590643.7686135806,3776240.2480786024,1256487.3576207217,25885.7253597788,2633726.0220285272,100288.45552778846,3020.7204338401871,5264.8098590508689,943402.23881664407,273970.97059233999,259913.94633335667,0]
[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,56030.267454558954,18558.771942076721,15196.577519562949,5058.1316451541661,104.22608084832927,10643.078696372666,404.2675941400617,12.874207598285476,22.98651326981491,3881.1885679703128,1102.408289658523,1045.7563979071283,0]
[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,5055.4098634329348,4452.489084904224,276.46747348137723,86.203905859331599,0,145.87520022369915,21.276474645217331,0,0,73.097724319085899,0,0,0]
[727]
[728]
[729,null,"SCHMAT","Additions - Temporary"]
[730,null,null,null,"S","F101T",null,1367279.3132192472,452575.00481203658,372285.90031975496,123872.55482757713,2551.9802602333189,259649.54528657094,9887.076961492965,297.80192796225572,519.03860708712966,93006.622663965667,27009.809426278676,25623.978126287919,0]
[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,5566513.8253216753,1842739.4504445759,1508716.8396594506,502595.69790338562,10339.276647679673,1059091.947126847,40142.948924585493,1281.0016691193059,2283.2506698619109,385706.4635976585,109571.3274384736,104045.62124003799,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[739,null,null,null,"SO","F102T",null,634102.94473664311,210032.40701484657,171981.94820127491,57243.634856090386,1179.5421972219688,120449.31871701457,4575.157027649585,145.69933930521421,260.14182005179032,43923.99343844151,12476.12004246604,11834.982082280594,0]
[740,null,null,null,"SNPD","F104T",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","F151T",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[743,null,null,null,"SCHMDEXP","F151T",null,51075449.885667481,16917599.528430317,13852727.620184587,4610835.5553844469,95009.255014991475,9701899.6567642968,368517.77053618239,11735.727400144808,20953.790868673332,3537970.8362263725,1004921.1240632212,953279.020794246,0]
[744]
[745]
[746,null,"TOTAL SCHEDULE - M ADDITIONS",null,null,null,null,58704431.646263041,19445957.651728757,15921185.353358112,5299691.7785225138,109184.28020097477,11151879.421791326,423548.49751869572,13473.104544129868,24039.208478943976,4064562.2022187277,1155080.789260098,1095829.3586407597,0]
[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,6611.9651292839126,2188.8257841506834,1792.0701262634966,596.98858800072435,12.281104260533645,1258.0008319126819,47.682227477562449,1.5215875919039654,2.7120697593288892,458.14629541493298,130.15000392111142,123.58651053095302,0]
[757,null,null,null,"IBT","F150T",null,-6.074393201202905E-4,-1.683925024841928E-4,-2.4708340116333632E-4,-6.0125992829999567E-5,-2.607125465470107E-6,-5.8483525956840345E-5,-3.1354596796989651E-6,-1.3598068692490139E-8,-1.0857248949264422E-6,-5.2982465477573785E-5,-1.7798939468192377E-6,-1.1749630152740893E-5,0]
[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,-8.1048987123474459E-3,-2.6845662826449476E-3,-2.1982176271116891E-3,-7.3166962286842015E-4,-1.5076526792340192E-5,-1.5395442274410316E-3,-5.84781771003841E-5,-1.8622818224178869E-6,-3.3250485900852435E-6,-5.6142227506645107E-4,-1.5946573045686071E-4,-1.5127091245281839E-4,0]
[760]
[761]
[762,null,"SCHMDT","Deductions - Temporary"]
[763,null,null,null,"S","F101T",null,6201490.7038803175,2052718.6054927038,1688555.8990743421,561841.67331575963,11574.871138114882,1177677.6155343021,44844.250382815459,1350.7231989835734,2354.173770995742,421844.82736878743,122506.85024720103,116221.21435631342,0]
[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,7825153.1807735302,2590439.7122646072,2120885.8447532016,706526.28332679986,14534.487128811305,1488823.5220205097,56431.140624122505,1800.7741649875222,3209.6904458403546,542208.68844994053,154030.41263033275,146262.62496437656,0]
[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,13052.900012144235,4342.6830106554862,3555.9421291606445,1183.5838292332564,24.388511911235689,2434.4182506048883,94.597100406750386,3.012516280022242,5.3787578705416186,908.18356450954559,256.00926758813779,244.7030739237257,0]
[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,145502.99325700695,48408.65832334866,39638.718074924829,13193.619024416226,271.86307110813618,27136.892336028082,1054.4906687257105,33.581053679326722,59.957968684380212,10123.683391431219,2853.780746113976,2727.7485985464004,0]
[771,null,null,null,"GPS","F102T",null,9691943.6701186169,3210239.4013211182,2628657.3309264309,874940.08520728152,18028.707525954243,1841007.0822085696,69928.967468118877,2226.9409108423488,3976.1365045091034,671356.08453741076,190691.20192059444,180891.73158778774,0]
[772,null,null,null,"SO","F102T",null,-22410.719883601065,-7423.0493315925614,-6078.2547978475486,-2023.1274377881787,-41.687852094438149,-4256.9679960384065,-161.69702951423403,-5.1493643224619046,-9.1940362485024245,-1552.3793435888767,-440.93602438955867,-418.27667017629778,0]
[773,null,null,null,"TAXDEPR","F151T",null,66858568.995792195,22145404.452563409,18133438.813505691,6035656.4219795354,124368.61243274411,12699939.580445094,482395.57052796136,15362.252155483615,27428.842538883262,4631259.593179211,1315457.5918354022,1247857.2646287794,0]
[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,90719913.680367157,30046319.286575444,24610446.361346863,8191915.5270414427,168773.52304312633,17234020.142032955,654635.00190850033,20773.65622164997,37027.698015883434,6276606.8268287117,1785485.0604655184,1693910.5968870614,0]
[778]
[779,null,"TOTAL SCHEDULE - M ADJUSTMENTS",null,null,null,null,-32015482.034104116,-10600361.634846687,-8689261.0079887509,-2892223.7485189289,-59589.242842151565,-6082140.7202416286,-231086.50438980461,-7300.5516775201013,-12988.489536939458,-2212044.624609984,-630404.27120542037,-598081.23824630165,0]
[780]
[781]
[782]
[783,null,null,null,null,null,null,"INCOME TAXES"]
[784]
[785,null,null,"State Income Taxes Before Credits",null,"F150T",null,3459870.3805114403,959134.86721584213,1407344.7550806603,342467.36225465767,14849.740340271088,333112.15211730683,17859.041579544129,77.45227143344907,6184.1031374063832,301779.05334812059,10137.971222923099,66923.881943272907,0]
[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,3459870.3805114403,959134.86721584213,1407344.7550806603,342467.36225465767,14849.740340271088,333112.15211730683,17859.041579544129,77.45227143344907,6184.1031374063832,301779.05334812059,10137.971222923099,66923.881943272907,0]
[788]
[789,null,"Calculation of Taxable Income"]
[790]
[791,null,null,"Operating Revenues",null,null,null,307292524.1690467,97807236.673431277,93766384.268938571,28450496.476968776,781292.66282738117,50929139.612592556,2073832.6542330312,54807.052721805419,230974.13029669473,22602259.367578149,4763110.0936405305,5832991.1758179292,0]
[792,null,null,"Operating Deductions"]
[793,null,null,"   O & M Expenses",null,null,null,103994924.50068754,34597668.810995281,28238448.62104784,9416222.9979213234,217218.17000226671,19455973.972201508,762549.86089464871,24557.844160621156,44313.621890638409,7220189.7153352648,2035016.5554877203,1982764.3307504132,0]
[794,null,null,"   Depreciation Expense",null,null,null,44638229.727969401,14785414.438567121,12106819.210657755,4029715.5917347344,83034.901525801688,8479134.8220288418,322072.16846560419,10256.632039172549,18312.910264352617,3092067.8195072724,878267.34947685862,833133.88370188756,0]
[795,null,null,"   Amortization Expense",null,null,null,5069857.2399999881,1681513.0296141014,1374530.5436756967,457421.56616133632,9644.4959124617089,961441.85727454454,36606.338304120989,1167.7355649828514,2079.2622565293482,351380.11846737703,99593.210663045436,94479.082105791575,0]
[796,null,null,"   Taxes Other Than Income",null,null,null,14173368.23335376,4691442.4392993497,3859156.7226260006,1284076.5720676295,26454.108976003205,2691555.8374862336,102490.53077297415,3087.0476462294823,5380.4114744133976,964116.91335637937,279986.66491194902,265620.98473660159,0]
[797,null,null,"   Interest & Dividends (AFUDC-Equity)",null,"F104T",null,-5080242.7703264784,-1681764.2180517646,-1376920.646865871,-458690.70675007551,-9436.0738314962673,-966573.40237383381,-36636.202200023385,-1169.0978721216838,-2083.7939278339541,-352012.50453140907,-99999.561938070532,-94956.561983978347,0]
[798,null,null,"   Misc Revenue & Expense",null,null,null,666.44783489331485,221.72633570981424,181.55734976749693,60.430776277559552,1.2452153118763385,124.29519653340859,4.8298870515064873,0.15381140976593435,0.27462567964994133,46.369540078446718,13.071181265312553,12.493915808477556,0]
[799,null,null,"    Total Operating Deductions",null,null,null,162796803.3795191,54074496.226759799,44202216.008491181,14728806.451911226,326916.84780034889,30621657.381813824,1187087.5261243763,37900.31535029412,68002.686583779476,11275788.431674963,3192877.2897827676,3081054.2132265242,0]
[800,null,null,"Other Deductions"]
[801,null,null,"   Interest Deductions",null,"F101T",null,36271640.065744206,12006060.150682868,9876124.1009022444,3286132.3061717139,67699.780548953699,6888069.4374686703,262287.6638169972,7900.1885258535531,13769.228682443125,2467310.5987795331,716525.20175095263,679761.40841398225,0]
[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,-32015482.034104116,-10600361.634846687,-8689261.0079887509,-2892223.7485189289,-59589.242842151565,-6082140.7202416286,-231086.50438980461,-7300.5516775201013,-12988.489536939458,-2212044.624609984,-630404.27120542037,-598081.23824630165,0]
[804]
[805,null,null,"    Income Before State Taxes",null,null,null,76208598.689679265,21126318.661141925,30998783.151556395,7543333.9703669082,327086.79163592705,7337272.0730684325,393370.95990185306,1705.9971681376446,136213.72549353266,6647115.7125136685,223303.33090138983,1474094.3159311211,0]
[806]
[807,null,null,"State Income Taxes",null,null,null,3459870.3805114403,959134.86721584213,1407344.7550806603,342467.36225465767,14849.740340271088,333112.15211730683,17859.041579544129,77.45227143344907,6184.1031374063832,301779.05334812059,10137.971222923099,66923.881943272907,0]
[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,25462054.908208739,7058514.3278741287,10357003.438766507,2520303.3128392873,109282.96795347957,2451455.9723328939,131429.17141280812,569.99071384646834,45510.367824644192,2220867.8307079417,74607.875887463349,492509.65189574682,0]
[819]
[820]
[821,null,"TOTAL OPERATING EXPENSES",null,null,null,null,209715171.77606967,68049224.400669605,60860337.056992233,19220447.707759429,484593.27785081783,36825615.617000781,1466411.6333564757,42530.084876678462,126684.1241957407,15029048.234550852,3632774.7414714522,3977504.8973456332,0]
[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,84856722.626058578,28231722.2490969,23117130.648956258,7694462.1201795284,158549.37895705871,15826119.4106442,614974.44268910633,19584.326712262911,34967.230597693182,5904088.8044366417,1664312.711291377,1590811.3024975532,0]
[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,85569531.346058577,28231722.2490969,23117130.648956258,7694462.1201795284,158549.37895705871,16514020.0806442,614974.44268910633,19584.326712262911,34967.230597693182,5904088.8044366417,1689220.761291377,1590811.3024975532,0]
[951,null,"352","Structures and Improvements"]
[952,null,null,null,"Demand","F10",null,71529205.500964135,23797674.478906401,19486375.829863138,6485977.1292261807,133647.76246952321,13340483.966076864,518387.13454438257,16508.430760078503,29475.310214890527,4976798.1642364534,1402917.3206280496,1340959.9740381723,0]
[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,71529686.13096413,23797674.478906401,19486375.829863138,6485977.1292261807,133647.76246952321,13340964.596076865,518387.13454438257,16508.430760078503,29475.310214890527,4976798.1642364534,1402917.3206280496,1340959.9740381723,0]
[955,null,"353","Station Equipment"]
[956,null,null,null,"Demand","F10",null,728468507.70608342,242360533.61854303,198453359.32312232,66054558.375872038,1361096.9869240108,135862300.9829734,5279363.8580326326,168125.3389596435,300182.77284130832,50684761.650356054,14287605.738598021,13656619.059860926,0]
[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,728756463.7260834,242360533.61854303,198453359.32312232,66054558.375872038,1361096.9869240108,136150257.00297341,5279363.8580326326,168125.3389596435,300182.77284130832,50684761.650356054,14287605.738598021,13656619.059860926,0]
[959,null,"354","Towers and Fixtures"]
[960,null,null,null,"Demand","F10",null,420639518.82037699,139946225.76530963,114592909.22106177,38141878.965521246,785938.13677746675,78450958.835910589,3048462.6987012178,97080.602570167423,173334.51726519983,29266898.330673337,8250091.1699040346,7885740.5766823329,0]
[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,422469372.97037697,139946225.76530963,114592909.22106177,38141878.965521246,785938.13677746675,80280812.985910594,3048462.6987012178,97080.602570167423,173334.51726519983,29266898.330673337,8250091.1699040346,7885740.5766823329,0]
[963,null,"355","Poles and Fixtures"]
[964,null,null,null,"Demand","F10",null,571920219.05809247,190277119.75447389,155805621.70669472,51859396.935463175,1068596.4852099936,106665416.71732689,4144825.6200961713,131995.10983638969,235673.32751484567,39792578.099580027,11217191.295703283,10721804.006193083,0]
[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,576063442.35809243,190277119.75447389,155805621.70669472,51859396.935463175,1068596.4852099936,110594087.5573269,4144825.6200961713,131995.10983638969,235673.32751484567,39792578.099580027,11431743.755703283,10721804.006193083,0]
[967,null,"356","Overhead Conductors"]
[968,null,null,null,"Demand","F10",null,385551750.35444272,128272570.41997959,105034108.18909448,34960262.978152767,720378.87727391184,71906949.163960516,2794174.2912566913,88982.595718438388,158875.76782099236,26825591.44818515,7561907.4024723889,7227949.220527784,0]
[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,388786973.08444273,128272570.41997959,105034108.18909448,34960262.978152767,720378.87727391184,75037762.033960521,2794174.2912566913,88982.595718438388,158875.76782099236,26825591.44818515,7666317.2624723893,7227949.220527784,0]
[971,null,"357","Underground Conduit"]
[972,null,null,null,"Demand","F10",null,1406015.2819749713,467779.47215361084,383034.34261863836,127491.74128753945,2627.0499597731141,262227.49426446966,10189.687247942285,324.49830481876677,579.38203441292876,97826.534283637724,27576.47283142032,26358.606988707819,0]
[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,1406015.2819749713,467779.47215361084,383034.34261863836,127491.74128753945,2627.0499597731141,262227.49426446966,10189.687247942285,324.49830481876677,579.38203441292876,97826.534283637724,27576.47283142032,26358.606988707819,0]
[975,null,"358","Underground Conductors "]
[976,null,null,null,"Demand","F10",null,3191624.457660934,1061849.3435007792,869479.72166314325,289403.5113697538,5963.3469213304743,595250.77351223421,23130.370952132547,736.6041745110457,1315.1847601287805,222064.12933812052,62598.000372481089,59833.47109631903,0]
[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,3191624.457660934,1061849.3435007792,869479.72166314325,289403.5113697538,5963.3469213304743,595250.77351223421,23130.370952132547,736.6041745110457,1315.1847601287805,222064.12933812052,62598.000372481089,59833.47109631903,0]
[979,null,"359","Roads and Trails"]
[980,null,null,null,"Demand","F10",null,4958493.4575081542,1649684.3824998958,1350819.7999154211,449615.99860608048,9264.6290585011775,924778.93473726546,35935.240676762078,1144.3849452021705,2043.2651507164856,344997.83639247075,97251.972911474455,92957.012614364328,0]
[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,4971299.8375081541,1649684.3824998958,1350819.7999154211,449615.99860608048,9264.6290585011775,937585.31473726546,35935.240676762078,1144.3849452021705,2043.2651507164856,344997.83639247075,97251.972911474455,92957.012614364328,0]
[983]
[984,null,"T00","Unclassified Trans Plant - Acct 300",null,"F10",null,29114580.104826182,9686383.2762039993,7931552.5186932497,2639991.5861554043,54398.737676420402,5429986.0643951781,210999.46026662216,6719.4375556541554,11997.355127262872,2025709.4679495783,571030.37040335801,545811.83039945504,0]
[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,2311858989.2979884,765751542.7606678,627024391.30168307,208703039.34183371,4300461.3912279895,439142953.90380168,16680442.804463662,531201.32953716652,948444.11332745093,160141314.46543145,45486352.825115897,43148845.060898691,0]
[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,1160096.8117125125,384256.10187857546,314642.45898316836,104727.72416309544,2157.9826330027486,220363.06845190094,8370.2892801810776,266.55819910566498,475.9317056326114,80359.325198813734,22825.169326123527,21652.201892912966,0]
[1064,null,null,null,"System Generation","F105T",null,311.46761597056303,103.16667606179131,84.476515746936684,28.117734866411787,0.57938415072018168,59.163992940686136,2.2472900716220816,7.1566653709089448E-2,0.12778012336691813,21.575205782808673,6.128196373229839,5.813273199280335,0]
[1065,null,null,null,"System Overheads","F102T",null,552531.42866220791,183013.6681694065,149858.0511768896,49879.767333346106,1027.8049342115794,104954.62086166813,3986.605124332084,126.95645836321523,226.67696575309176,38273.575369013852,10871.181861626534,10312.520407597227,0]
[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,1712939.7079906911,567372.9367240438,464584.98667580483,154635.60923130796,3186.3669513650484,325376.85330650973,12359.141694584783,393.58622412258933,702.73645150907009,118654.47577361039,33702.479384123289,31970.535573709472,0]
[1068]
[1069,null,"390","Structures and Improvements"]
[1070,null,null,null,"Situs","F107T",null,11682803.998801818,3869667.3228195212,3168620.1883229855,1054664.974754907,21732.055359218662,2219175.5992310168,84293.352146424804,2684.3856159108218,4792.8903670663121,809261.98253044544,229861.83289558679,218049.41475873513,0]
[1071,null,null,null,"System Generation","F105T",null,266677.10310897906,88330.821243840503,72328.394173287845,24074.271916826518,496.0659759758679,50655.931585752471,1924.1191553037315,61.275031212706232,109.40473868595777,18472.589386895641,5246.9328183715224,4977.2970828263024,0]
[1072,null,null,null,"System Overheads","F102T",null,10821593.878736362,3584410.7474254151,2935042.0359284631,976919.24268316652,20130.054160953132,2055586.7480908211,78079.579499876301,2486.5033216587194,4439.5774390307924,749606.38878677459,212917.32738759601,201975.67401260673,0]
[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,22771074.980647162,7542408.8914887775,6175990.618424736,2055658.4893549001,42358.175496147662,4325418.2789075905,164297.05080160484,5232.163968782248,9341.872544783062,1577340.9607041157,448026.09310155432,425002.38585416815,0]
[1075]
[1076,null,"391","Office Furniture & Equipment"]
[1077,null,null,null,"Situs","F107T",null,810528.32775186677,268469.36612500087,219832.1929209489,73170.433948410937,1507.7242150707161,153961.72764834002,5848.0951801338115,186.2370184870438,332.52063586059552,56144.891370328063,15947.329686430312,15127.809002855536,0]
[1078,null,null,null,"System Generation","F105T",null,1019909.4292422754,337822.16931646841,276620.71606178529,92072.310085354125,1897.2096236447551,193734.15141024534,7358.8142611478761,234.34701135708266,418.41959166624252,70648.615417561465,20066.950606820508,19035.725856224413,0]
[1079,null,null,null,"System Overheads","F102T",null,5822015.7257881174,1928412.3922077478,1579052.1322927373,525582.39178631606,10829.965825673806,1105905.3321731088,42006.80092092725,1337.7383778342153,2388.4919315517318,403288.11380024307,114549.48709349551,108662.8793784822,0]
[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,7652453.4827822596,2534703.9276492172,2075505.0412754714,690825.13582008111,14234.899664389277,1453601.2112316941,55213.710362208934,1758.3224076783417,3139.4321590785698,530081.62058813265,150563.76738674633,142826.41423756216,0]
[1085]
[1086,null,"392","Transportation Equipment"]
[1087,null,null,null,"Situs","F107T",null,9148783.3864418827,3030329.7151693343,2481340.9297842174,825906.29786217655,17018.334557700877,1737832.5319781259,66009.976695988255,2102.1376827144609,3753.3040670502346,633731.64368869714,180004.39947361118,170754.11548226658,0]
[1088,null,null,null,"System Generation","F105T",null,4093278.9189943112,1355807.0200991819,1110182.6428392073,369520.69967181521,7614.2135122210648,777527.78346795077,29533.680560566732,940.52241680903353,1679.2746931794386,283539.38090334705,80536.196187952432,76397.504642080414,0]
[1089,null,null,null,"System Overheads","F102T",null,691278.80091815779,228970.62958046756,187489.23328454598,62405.184508250248,1285.8992731324126,131310.00463763537,4987.6902328523802,158.836771545521,283.59831306059669,47884.536363844833,13601.068051574583,12902.119901248328,0]
[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,13933341.106354352,4615107.3648489844,3779012.8059079708,1257832.182042242,25918.447343054355,2646670.3200837122,100531.34748940737,3201.4968710690155,5716.1770732902696,965155.56095588906,274141.6637131382,260053.74002559533,0]
[1095]
[1096,null,"393","Stores Equipment"]
[1097,null,null,null,"Situs","F107T",null,973952.23628629511,322599.87783160672,264156.16650553927,87923.525105849505,1811.721220212147,185004.47647711087,7027.2255560821277,223.78731800509934,399.56557447664352,67465.183675754859,19162.73235504797,18177.974666609873,0]
[1098,null,null,null,"System Generation","F105T",null,1118217.5721280721,370384.54116925778,303283.93546154781,100947.07636967115,2080.0799348881196,212408.01017910347,8068.1236793306507,256.93550678306121,458.75067580407773,77458.371244912967,22001.185736897845,20870.562169875189,0]
[1099,null,null,null,"System Overheads","F102T",null,31463.971901911744,10421.73641939269,8533.6856274786096,2840.4096426698748,58.528481626788761,5976.654124024848,227.0177316785483,7.2295515358792697,12.908148408017819,2179.4935772469312,619.06082240962212,587.2477754399348,0]
[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,2123633.7803162788,703406.15542025713,575973.78759456566,191711.01111819051,3950.329636727055,403389.14078023919,15322.366967091326,487.95237632403985,871.22439868873914,147103.04849791477,41782.978914355437,39635.784611924995,0]
[1102]
[1103,null,"394","Tools, Shop & Garage Equipment"]
[1104,null,null,null,"Situs","F107T",null,3566773.7709729373,1181413.9748333776,967383.46197067539,321990.45447526471,6634.8220044214304,677516.91471774504,25734.85933120922,819.54607874870783,1463.2750536732658,247068.63296098995,70177.087333128948,66570.74221370311,0]
[1105,null,null,null,"System Generation","F105T",null,4911509.5903122146,1626827.6151251965,1332103.8720328906,443386.46258264483,9136.2654312222749,932952.58906405023,35437.349416218101,1128.5292210666503,2014.9552286912888,340217.8097553465,96635.071240534773,91669.071214353127,0]
[1106,null,null,null,"System Overheads","F102T",null,372058.63791623747,123236.09584350328,100910.06503766136,33587.588562259349,692.09403127026849,70673.397485014881,2684.4642594542406,85.488796696422511,152.63769398471763,25772.315530462671,7320.3385475638297,6944.1521283664497,0]
[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,8850341.999201389,2931477.6858020774,2400397.3990412271,798964.50562016887,16463.181466913975,1681142.9012668103,63856.67300688156,2033.5640965117805,3630.8679763492723,613058.75824679912,174132.49712122756,165183.96555642271,0]
[1111]
[1112,null,"395","Laboratory Equipment"]
[1113,null,null,null,"Situs","F107T",null,2173243.6860848297,719838.32626386685,589429.02907385037,196189.54469800135,4042.6127237871769,412812.65694750601,15680.310595806512,499.35136217242405,891.57694757114268,150539.50182705763,42759.06512370261,40561.710521507826,0]
[1114,null,null,null,"System Generation","F105T",null,1400838.6655324942,463996.45231651148,379936.67244994646,126460.69179719599,2605.8045167759715,266092.5395416955,10107.281346684296,321.87402650534938,574.69646383978613,97035.392855208032,27561.820200298749,26145.440017832607,0]
[1115,null,null,null,"System Overheads","F102T",null,514199.46542264143,170317.06334894709,139461.6230084977,46419.349864516742,956.50078948440353,97673.375922474544,3710.0337056771127,118.14883214946828,210.95121212575194,35618.339471132043,10116.991743429167,9597.0875242074144,0]
[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,4088281.8170399657,1354151.8419293254,1108827.3245322946,369069.5863597141,7604.9180300475527,776578.57241167605,29497.625648167919,939.37422082724174,1677.2246235366808,283193.23415339767,80437.877067430527,76304.238063547848,0]
[1120]
[1121,null,"396","Power Operated Equipment"]
[1122,null,null,null,"Situs","F107T",null,12485696.742381891,4135607.5725985439,3386381.4515117514,1127146.1064443218,23225.57605448896,2371686.9300327045,90086.355331049432,2868.8681880918298,5122.2784914315789,864877.96080890985,245658.93072217103,233034.7121984273,0]
[1123,null,null,null,"System Generation","F105T",null,8438866.9127458911,2795185.7736571436,2288796.7707957686,761818.59769315331,15697.765958898322,1602982.2583554708,60887.812588986068,1939.0184888391634,3462.0596167840004,584556.08506482898,166036.63095988211,157504.13956613617,0]
[1124,null,null,null,"System Overheads","F102T",null,136080.14961297862,45073.503612295572,36907.775679359045,12284.633686479316,253.13283908411958,25848.738675389894,981.84065851326477,31.267459102244334,55.827114646096845,9426.2038180331547,2677.4079761975777,2539.8180938783421,0]
[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,21060643.80474076,6975866.8498679837,5712085.9979868792,1901249.3378239546,39176.474852471409,4000517.9270635652,151956.00857854876,4839.1541360332376,8640.1652228616767,1458860.249691772,414372.96965825075,393078.6698584418,0]
[1129]
[1130,null,"397","Communication Equipment"]
[1131,null,null,null,"Situs","F107T",null,16900150.611795835,5597796.6060118666,4583673.4417291787,1525660.8704701201,31437.231054492375,3210222.6370375548,121937.3659777076,3883.1877358966208,6933.3157585758927,1170664.9696911536,332514.31730235956,315426.66902693053,0]
[1132,null,null,null,"System Generation","F105T",null,29992919.97450874,9934483.3956985585,8134705.6535169957,2707610.449596297,55792.068183073869,5697224.4132440025,216403.85010054905,6891.5444414708118,12304.646833136712,2077594.5469030617,590117.54027015285,559791.8657214432,0]
[1133,null,null,null,"System Overheads","F102T",null,6077661.3072737046,2013089.2688376587,1648388.5476459244,548660.79323611804,11305.511245228412,1154465.800750877,43851.325833529758,1396.4786701288947,2493.3709695815573,420996.55520860635,119579.37220823011,113434.28266782146,0]
[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,130281.88363843273,43344.614771156572,35492.10047309666,11813.430775768808,243.42339771069629,24298.094289966313,944.18009915490393,30.068130077422452,53.685748481734706,9064.6419848222649,2555.2459284332717,2442.3980397640812,0]
[1137,null,null,null,"Simple Cycle Combustion Turbine","F10",null,-308.63208415518426,-102.68149661430984,-84.079233690367289,-27.985500819647061,-0.57665938248244597,-57.561122638690911,-2.236721358963091,-7.1230085053103326E-2,-0.12717919008089132,-21.473740398630429,-6.0532658447744909,-5.7859341321847131,0]
[1138,null,null,"Total Communication Equipment",null,null,null,53100705.145132557,17588611.203822628,14402175.664131504,4793717.5585774835,98777.657221122863,10086153.384199763,383134.48528958234,12201.207747488696,21784.892130585813,3678299.2400472453,1044760.422443331,991089.42952182714,0]
[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,247416.55489213023,81951.195765062148,67104.531654980208,22335.526184126396,460.23799322956933,46997.345972655901,1785.1511324264716,56.849489314274273,101.50306576373647,17138.420857132674,4867.9771399100191,4617.8156375288363,0]
[1148,null,null,null,"System Generation","F105T",null,461407.63365616201,152830.95074109349,125143.37681255251,41653.567957795582,858.29876447556546,87645.445563727175,3329.1319576033579,106.01872760897821,189.29327264826907,31961.475721544488,9078.3004144465904,8611.7737226660192,0]
[1149,null,null,null,"System Overheads","F102T",null,288154.62806797359,95444.770644805001,78153.547037896424,26013.155195275678,536.01792256640726,54735.637050790152,2079.0830299683948,66.209973121446936,118.21593011696599,19960.32678537854,5669.5080198078822,5378.1564782467158,0]
[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,996978.8166162658,330226.91715096065,270401.45550542913,90002.24933719766,1854.5546802715421,189378.42858717323,7193.3661199982243,229.0781900446994,409.0122685289715,69060.223364055695,19615.785574164493,18607.745838441573,0]
[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,3047996.9655443458,1009580.7700642478,826680.36885336146,275157.88530292473,5669.8065632816979,578974.06249046989,21991.799364622908,700.34550031706567,1250.4459799636377,211133.22343986726,59970.035381237671,56888.222604051873,0]
[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,671136.80045502342,222299.04277507387,182026.3025268919,60586.86568580458,1248.4316352986239,127483.98513477699,4842.3623870589763,154.20869627142991,275.33502284335924,46489.310078391696,13204.76959915557,12526.186913456437,0]
[1163,null,null,"Remove Capital Lease"]
[1164,null,null,null,"Situs","F107T",null,-3047996.9655443458,-1009580.7700642478,-826680.36885336146,-275157.88530292473,-5669.8065632816979,-578974.06249046989,-21991.799364622908,-700.34550031706567,-1250.4459799636377,-211133.22343986726,-59970.035381237671,-56888.222604051873,0]
[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,-671136.80045502342,-222299.04277507387,-182026.3025268919,-60586.86568580458,-1248.4316352986239,-127483.98513477699,-4842.3623870589763,-154.20869627142991,-275.33502284335924,-46489.310078391696,-13204.76959915557,-12526.186913456437,0]
[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,576536.26940163574,190964.73435252294,156368.66480973238,52046.804010075488,1072.4581294455297,109514.39579565045,4159.8039979821906,132.47210761999972,236.52499281532482,39936.378665988559,11343.482577387702,10760.549962415207,0]
[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,136866930.91022331,45334298.509056769,37121323.745885611,12355712.469295315,254597.46347195629,25997741.413634386,987521.5799560583,31448.372346501888,56150.129842027447,9480743.7506889198,2692880.0169417094,2554513.459104056,0]
[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,7072726.6476132218,2342682.3898022003,1918271.0284633415,638490.30352802156,13156.506525515231,1343480.7601003994,51030.885907510572,1625.1171961858888,2901.5982311879288,489924.23302919447,139157.50970028856,132006.31512937657,0]
[1189,null,null,"Total Franchise & Consent",null,null,null,7072726.6476132218,2342682.3898022003,1918271.0284633415,638490.30352802156,13156.506525515231,1343480.7601003994,51030.885907510572,1625.1171961858888,2901.5982311879288,489924.23302919447,139157.50970028856,132006.31512937657,0]
[1190]
[1191,null,"303","Miscellaneous Intangible Plant"]
[1192,null,null,null,"Situs","F107T",null,1437160.3679473936,476027.20323542837,389787.87594166934,129739.63299696225,2673.3692253598538,272991.93079485197,10369.34840289193,330.21975031599868,589.59750451783532,99551.378992455298,28276.457978338432,26823.353124602352,0]
[1193,null,null,null,"System Generation","F105T",null,9090257.1871393025,3010944.2216702355,2465467.4034736683,820622.84600282088,16909.465607803337,1726715.3452632467,65587.700543096347,2088.6899789288036,3729.2935934612651,629677.56317151687,178852.88315565506,169661.77467886958,0]
[1194,null,null,null,"System Overheads","F102T",null,36325893.397579789,12032139.088121019,9852340.1736642048,3279319.5406716703,67572.504543450676,6900187.3399950778,262097.29483690058,8346.6867826913749,14902.760035877871,2516276.4445187985,714720.2365796559,677991.32783044467,0]
[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,46853310.952666484,15519110.513026683,12707595.453079542,4229682.0196714532,87155.339376613862,8899894.616053177,338054.34378288884,10765.596511936177,19221.651133856973,3245505.3866827707,921849.57771364937,874476.45563391666,0]
[1199]
[1200,null,"I00","Unclass Intangible Plant - Acct 300",null,"F102T",null,-19139.233773424196,-6339.4427848330906,-5190.959510210454,-1727.7940729423267,-35.602316698948314,-3635.5416544108075,-138.09271921718903,-4.3976671907021396,-7.8519034638502072,-1325.7651390182896,-376.56878912182395,-357.21721631671426,0]
[1201]
[1202,null,"TOTAL INTANGIBLE PLANT",null,null,null,null,53906898.366506279,17855453.460044049,14620675.522032673,4866444.5291265333,100276.24358543014,10239739.834499165,388947.13697118225,12386.316040931364,22115.397461581055,3734103.8545729471,1060630.5186248161,1006125.5535469765,0]
[1203]
[1204]
[1205,null,"TOTAL ELECTRIC PLANT IN SERVICE",null,null,null,null,2502632818.574718,828941294.72976863,678766390.5696013,225925196.34025556,4655335.0982853761,475380435.15193522,18056911.521390904,575036.01792459982,1026709.6406310594,173356162.07069331,49239863.360682428,46709484.073549725,0]
[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,427398.27394419973,142194.85488390378,116434.16611134063,38754.735362403269,798.56644004257373,79711.493798217445,3097.4448127508194,98.640475075454091,176.11962304885725,29737.153240638905,8382.6520527306548,8012.4471440473171,0]
[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,427398.27394419973,142194.85488390378,116434.16611134063,38754.735362403269,798.56644004257373,79711.493798217445,3097.4448127508194,98.640475075454091,176.11962304885725,29737.153240638905,8382.6520527306548,8012.4471440473171,0]
[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,579474.78769287502,191938.05276223712,157165.65227800899,52312.078709519614,1077.9242865586541,110072.57413113232,4181.0058907073908,133.14729794536191,237.73052498148743,40139.928356483593,11401.298594885791,10815.394860414717,0]
[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,579474.78769287502,191938.05276223712,157165.65227800899,52312.078709519614,1077.9242865586541,110072.57413113232,4181.0058907073908,133.14729794536191,237.73052498148743,40139.928356483593,11401.298594885791,10815.394860414717,0]
[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,-775.69520485065095,-256.93167385040522,-210.38472325027325,-70.025874244335341,-1.4429285243015031,-147.34509551145564,-5.59676846992169,-0.17823332912592232,-0.3182302874797448,-53.732018390548923,-15.261980049787271,-14.477678943016462,0]
[1247]
[1248,null,"165","Prepayments",null,"F102T",null,2343730.7388892253,776308.3464121666,635668.67474616482,211580.2611099541,4359.7484105585327,445197.06634161435,16910.402719231755,538.52457712100022,961.51955323152322,162349.05459901268,46113.436766555147,43743.703653614866,0]
[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,2343730.7388892253,776308.3464121666,635668.67474616482,211580.2611099541,4359.7484105585327,445197.06634161435,16910.402719231755,538.52457712100022,961.51955323152322,162349.05459901268,46113.436766555147,43743.703653614866,0]
[1251]
[1252,null,"182","Misc Regulatory Assets",null,"F102T",null,6312969.8653712589,2091029.9616835946,1712209.1379553699,569903.27017153718,11743.226250256181,1199163.2047708265,45549.115777863233,1450.5460762689422,2589.9067089048999,437296.26119117165,124209.12175002409,117826.11303544175,0]
[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,6312969.8653712589,2091029.9616835946,1712209.1379553699,569903.27017153718,11743.226250256181,1199163.2047708265,45549.115777863233,1450.5460762689422,2589.9067089048999,437296.26119117165,124209.12175002409,117826.11303544175,0]
[1255]
[1256,null,"186","Misc Deferred Debits",null,"F102T",null,9385180.0241424851,3108630.8100287742,2545456.6299831276,847247.00116920972,17458.073580778688,1782736.6192314287,67715.617313597817,2156.4550994885726,3850.2861928959037,650106.7204004816,184655.55722972756,175166.25391297514,0]
[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,2412026.2813058053,775749.4074830208,719260.50626659207,222410.99595946152,6031.3684187902827,408843.47221461742,16633.24240869307,463.94557024561237,1662.5968765741795,175575.59987755693,39351.752259131536,46043.393971121892,0]
[1260]
[1261,null,"OWC","Other Working Capital",null,"F137T",null,2433242.3011619262,809505.96076395817,660714.8188608666,220317.98403358096,5082.4061113386706,455225.09013555903,17841.914758654733,574.59713081065547,1036.8369400689708,168935.85068809683,47614.711873220513,46392.129865770767,0]
[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,2433242.3011619262,809505.96076395817,660714.8188608666,220317.98403358096,5082.4061113386706,455225.09013555903,17841.914758654733,574.59713081065547,1036.8369400689708,168935.85068809683,47614.711873220513,46392.129865770767,0]
[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,23893246.577302925,7895100.4623438055,6546699.2014782205,2162456.3006414222,46549.870569799285,4480802.1755278846,171923.1469130289,5415.6779936264729,10514.67818941834,1664086.8363350518,461713.2685462255,447984.95876444341,0]
[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,-3284210.97117892,-1087821.3721397568,-890746.53542562563,-296482.10150263959,-6109.205858827514,-623843.45836106967,-23696.122261841316,-754.62095328770192,-1347.3531806911524,-227495.6493198956,-64617.599809806394,-61296.952365478828,0]
[1284]
[1285,null," 2283","Accum Prov for Pension & Benefits",null,"F102T",null,-327074.22937436728,-108336.0174215173,-88709.354910181908,-29526.621682729248,-608.41517670471274,-62128.505197838276,-2359.8943539155193,-75.152622329169859,-134.18276326854561,-22656.268077874494,-6435.2600509787071,-6104.5571170293924,0]
[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,-6320173.3706841264,-2467221.6608934025,-348903.79954853281,-111785.99118937649,-6050.1733320040103,-1089848.0850971444,-23829.90333426464,-18220.824909063474,-46828.332862644769,-2207484.5995176928,0,0,0]
[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,-603129.22171423573,-200660.31471407975,-164307.74822653434,-54689.302231293361,-1126.9085179620242,-112486.02099519654,-4371.0037992832449,-139.19792518756961,-248.53373926336937,-41964.011516726692,-11829.300015200244,-11306.880033508596,0]
[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,2814818.5671349512,932345.64493463212,763437.52229387057,254107.70850486695,5236.0540272187272,534681.28722256597,20309.378872754834,646.76754602668325,1154.7841423038633,194981.07255216816,55382.197217083085,52536.149821459396,0]
[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,2814818.5671349512,932345.64493463212,763437.52229387057,254107.70850486695,5236.0540272187272,534681.28722256597,20309.378872754834,646.76754602668325,1154.7841423038633,194981.07255216816,55382.197217083085,52536.149821459396,0]
[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,-404041881.79663557,-133754076.35415316,-109509256.62329616,-36480590.534065977,-750469.84957467474,-76873518.460733503,-2913750.5327975126,-92980.695138341078,-165728.30432359962,-27996259.465702083,-7953165.4314426975,-7552085.5454078792,0]
[1310,null,null,null," Labor","F138T",null,611891.8599610416,202675.48234425072,165957.8386097982,55238.52947500709,1138.2257012864745,116230.27187076757,4414.9003982705508,140.59584561555587,251.02968444855733,42385.442718811297,12039.111884352402,11420.431428432998,0]
[1311,null,null,null,"Total Accum Deferred Income Taxes ","F42",null,-403429989.93667454,-133551400.8718089,-109343298.78468636,-36425352.004590973,-749331.62387338828,-76757288.188862741,-2909335.6323992419,-92840.099292725528,-165477.27463915106,-27953874.022983272,-7941126.3195583448,-7540665.1139794458,0]
[1312]
[1313]
[1314,null,"283","Accum Deferred Income Taxes ",null,"F104T",null,-2075605.9548855759,-687108.86142895895,-562560.6537413639,-187404.65867932263,-3855.243129283554,-394907.40905521973,-14968.245197832104,-477.65168219783317,-851.36385816629127,-143819.75106922389,-40856.25345642084,-38795.863587586136,0]
[1315,null,null,null," Labor","F138T",null,-4226828.2541822847,-1400042.2480816219,-1146404.00884493,-381576.86411992233,-7862.6385945719749,-802895.78809877997,-30497.2609767986,-971.20836467136326,-1734.0635368693772,-292790.27647353086,-83163.809813195403,-78890.087277391431,0]
[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,-6302434.2090678606,-2087151.109510581,-1708964.6625862939,-568981.52279924497,-11717.881723855529,-1197803.1971539997,-45465.506174630704,-1448.8600468691964,-2585.4273950356683,-436610.02754275477,-124020.06326961625,-117685.95086497757,0]
[1318]
[1319,null,"255","Accum Investment Tax Credit",null,"F104T",null,-18768.74808543214,-6213.2087726348673,-5086.9767298532106,-1694.6139610504756,-34.861186889206571,-3570.9657028984229,-135.35094305247236,-4.3191840313679579,-7.6984910095064709,-1300.4957280904655,-369.44427097695541,-350.81311494518974,0]
[1320,null,"TOTAL RATE BASE DEDUCTIONS",null,null,null,null,-417470962.11964458,-138576458.91032621,-111786580.33981951,-37234404.449452437,-769743.01564241259,-79312287.134148315,-2988884.0343934749,-112836.30738746733,-215474.0189287602,-30696404.002134137,-8093015.7897578403,-7684874.117653925,0]
[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,-609866395.13676333,-202004592.45815554,-165408490.29122639,-55055680.665082403,-1134457.9830491508,-115845530.14989303,-4400286.3364656456,-140130.44975336528,-250198.7340323636,-42245139.784737505,-11999260.402035153,-11382627.882332804,0]
[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,-19565718.228693809,-6480706.214435827,-5306630.9924258385,-1766294.9514383127,-36395.652253727458,-3716553.3615902415,-141169.87469944352,-4495.6615366872929,-8026.8694427003957,-1355307.5036616838,-384959.96803741675,-365177.17917193077,0]
[1397,null,null,null,"System Generation","F105T",null,-17122092.177033171,-5671309.7816726426,-4643868.6246930584,-1545696.6423038431,-31850.081118804341,-3252380.949894669,-123538.7108702863,-3934.1837763469216,-7024.3676661647505,-1186038.7507721593,-336881.06821133668,-319569.01605386019,0]
[1398,null,null,null,"System Overheads","F102T",null,-7672907.3216015194,-2541478.8039300502,-2081052.5491013373,-692671.60584595567,-14272.947376015209,-1457486.465150442,-55361.288173025154,-1763.0221347919876,-3147.8233815159583,-531498.44776035333,-150966.20132993566,-143208.16741809712,0]
[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,-44360717.727328502,-14693494.800038518,-12031552.166220235,-4004663.1995881111,-82518.680748547005,-8426420.7766353525,-320069.87374275492,-10192.867447826202,-18199.060490381104,-3072844.7021941966,-872807.23757868912,-827954.3626438881,0]
[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,-44360717.727328502,-14693494.800038518,-12031552.166220235,-4004663.1995881111,-82518.680748547005,-8426420.7766353525,-320069.87374275492,-10192.867447826202,-18199.060490381104,-3072844.7021941966,-872807.23757868912,-827954.3626438881,0]
[1414]
[1415]
[1416,null,"TOTAL ACCUM DEPR - PLANT IN SERVICE",null,null,null,null,-654227112.86409187,-216698087.25819406,-177440042.45744663,-59060343.864670515,-1216976.6637976978,-124271950.92652838,-4720356.2102084002,-150323.31720119147,-268397.79452274472,-45317984.486931704,-12872067.639613841,-12210582.244976692,0]
[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,-5584.975109343417,-1849.9057960078383,-1514.7681603428425,-504.1856797715626,-10.389072706872797,-1060.8606310426815,-40.29668384696793,-1.2832784049186092,-2.2912552759718534,-386.87006067515813,-109.88532998473435,-104.23916128386887,0]
[1425,null,null,"System Overheads",null,"F108T",null,-1497063.6711122955,-495870.92296083446,-406036.61405994534,-135147.97289218349,-2784.811574179424,-284365.79926566099,-10801.60614371753,-343.98532532626433,-614.17552768737335,-103701.28817742883,-29454.980960098146,-27941.514225233728,0]
[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,-1502648.6462216389,-497720.8287568423,-407551.38222028816,-135652.15857195505,-2795.2006468862969,-285426.65989670367,-10841.902827564498,-345.26860373118296,-616.46678296334517,-104088.15823810398,-29564.866290082882,-28045.753386517597,0]
[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,-41291.430112376576,-13676.86197891679,-11199.097329050681,-3727.5833011946424,-76.809269859830536,-7843.4025061223974,-297.92445884130348,-9.4876299444395844,-16.939879985001767,-2860.23668613171,-812.41830381510545,-770.66876851467566,0]
[1433,null,null,null,"System Generation","F105T",null,-5368057.6696017785,-1778048.9472560815,-1455929.2363140476,-484601.33433498372,-9985.5245760545713,-1019674.9510534406,-38731.418889888635,-1233.4313573296836,-2202.2548608304564,-371842.66657946445,-105617.75881461559,-100190.14556504186,0]
[1434,null,null,null,"System Overheads","F102T",null,-28312011.47136708,-9377720.0786109939,-7678808.1978783766,-2555866.4569543744,-52665.284865661168,-5377931.9612697605,-204275.81881664056,-6505.3181033452693,-11615.05123832456,-1961158.8566488884,-557045.28214602906,-528419.16483468609,0]
[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,-33721360.571081236,-11169445.887845993,-9145936.5315214749,-3044195.3745905529,-62727.618711575567,-6405450.3148293234,-243305.16216537051,-7748.2370906193919,-13834.245979140018,-2335861.7599144848,-663475.45926445979,-629379.97916824266,0]
[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,-35224009.217302874,-11667166.716602836,-9553487.9137417637,-3179847.5331625082,-65522.819358461864,-6690876.9747260269,-254147.06499293502,-8093.5056943505751,-14450.712762103363,-2439949.9181525889,-693040.32555454271,-657425.7325547603,0]
[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 2015"]
[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,322229353.6428833,174269140.30950767,82273506.995096594,21823207.742293287,7407861.1182571277,1084771.6583300959,3217926.3055430842,133031.30921157642,172380.752220822,31643111.912081853,95283.910048820137,109131.6302922999,0]
[15]
[16,null,null,null,"Operating Expenses"]
[17,null,null,null,"Operation & Maintenance Expenses",null,null,99747053.268910974,54857159.249101892,23423646.933105633,7075889.150136862,2791637.4556733556,883202.41353498003,1028165.9460666375,56915.249043306125,22829.43704736685,9434516.7763290443,81464.559235305365,91626.099636599203,0]
[18,null,null,null,"Depreciation Expense",null,null,49907130.014384657,30100143.218466561,10197761.696056364,2850244.5015311418,1439703.981071492,117530.9563824545,524887.76878726063,27618.576165795126,15915.817863558594,4617330.4999988163,7996.4990306099307,7996.4990306099307,0]
[19,null,null,null,"Amortization Expense",null,null,4789671.3677862296,2740323.2286982527,1129793.1119399809,330681.85056384112,70650.75008800588,13200.667195489008,54466.301225489864,2307.300715237152,1384.5267373603206,444575.64592081477,1161.0838123745802,1126.9008893831606,0]
[20,null,null,null,"Taxes Other Than Income",null,null,16099579.747460937,9299079.8955652397,3817807.1483451868,1108176.4493689444,179584.0391240101,7536.9012143673108,186981.92569599801,7883.3659105931129,4592.9483220731308,1486361.9398785047,771.91414211473091,803.21989390621559,0]
[21,null,null,null,"Income Taxes - Federal",null,null,45160154.246382907,22761685.520727612,13127639.812990464,3054569.2834445783,991203.09879897255,34560.175130634554,406197.54698268505,10494.379437785528,41401.806269607157,4727143.39636607,2034.6310775168247,3224.5951569360786,0]
[22,null,null,null,"Income Taxes - State",null,null,6136514.9285737686,3092935.0293048206,1783828.2227702467,415065.23440897872,134688.03892572314,4696.1538144048636,55195.500383148967,1426.011871765176,5625.8178583106319,642340.27773792972,276.47257166581022,438.16892677530751,0]
[23,null,null,null,"Income Taxes Deferred",null,null,-4071437.1154162362,-2351652.6281995811,-965488.66287801228,-280247.73299454991,-45415.168202832632,-1906.0136861175051,-47286.026351759268,-1993.6314528867042,-1161.5148072810061,-375887.39978866978,-195.21005749334859,-203.12699705134924,0]
[24,null,null,null,"Investment Tax Credit Adj",null,null,-1077206.2818903516,-622191.84826131479,-255445.54005466614,-74146.943673572328,-12015.782902788824,-504.28628954640266,-12510.767865940703,-527.46788515833316,-307.30943680161619,-99450.944926209428,-51.647979388848782,-53.742614964315017,0]
[25,null,null,null,"Misc Revenues & Expense",null,null,-53483.398883668393,-17793.857875883867,-14570.238883634704,-4849.6568572690003,-99.930322726301341,-9974.8685905543061,-387.60539417183071,-12.343587225679428,-22.039106437741811,-3721.2223946452064,-1048.981127840794,-1002.6547432789603,0]
[26]
[27,null,null,null,"Total Operating Expenses",null,null,216637976.77730921,119859687.8075276,52244972.483391561,14475382.135928955,5549936.4822532125,1048342.0987061121,2195710.5895293481,104111.44021921151,90259.49074775631,20873208.969121654,92409.32070486428,103955.95917891528,0]
[28]
[29,null,null,null,"Operating Revenue For Return",null,null,105591376.86557409,54409452.501980066,30028534.511705033,7347825.6063643321,1857924.6360039152,36429.559623983805,1022215.7160137361,28919.868992364907,82121.261473065693,10769902.942960199,2874.5893439558567,5175.6711133846256,0]
[30]
[31]
[32,null,null,null,"Rate Base :"]
[33,null,null,null,"Electric Plant In Service",null,null,2832968809.6021347,1626113042.0039279,667599131.35389864,195166665.57375962,42007225.479204208,3603463.4264635532,32314730.317081731,1369906.7987726443,815938.31570617936,263488365.87011865,245170.23160083618,245170.23160083618,0]
[34,null,null,null,"Plant Held For Future Use ",null,null,4140116.03230769,1994930.8268346228,1289954.1944979895,409183.74965275545,2894.6682674605108,0,55913.754807864061,873.26997142836478,666.15933077251441,385699.40894479788,0,0,0]
[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,2120801.3498383425,1217331.6990934319,499774.34771867329,146104.58342829678,31447.215443142017,2697.604743488258,24191.273636279042,1025.5320066152688,610.82320266615079,197251.19461605581,183.53797484704953,183.53797484704953,0]
[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,10647674.302853074,6111723.5008708434,2509162.1522378316,733531.2280035608,157883.57914603868,13543.567722023517,121454.46940135596,5148.7758598527325,3066.6929361915686,990317.39878916065,921.46894310755943,921.46894310755943,0]
[40,null,null,null,"Misc Deferred Debits",null,null,30267348.892346803,17373340.156060711,7132607.9413327286,2085154.4637748983,448803.86443686875,38499.288936718433,345249.55359694629,14636.040780933527,8717.4590812318602,2815101.3423918476,2619.3909769596589,2619.3909769596589,0]
[41,null,null,null,"Cash Working Capital",null,null,5507533.5469772788,2997589.0843337532,1340934.0233400748,387363.6432722304,144616.88170514547,39747.599088345931,56010.490930275337,2836.7105496129598,1854.0691163572858,528817.87187965459,3646.006695797204,4117.1660660317621,0]
[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,2885652283.7264576,1655807957.2711213,680371564.01302588,198928003.24189132,42792871.688202858,3697951.4869541293,32917549.859454449,1394427.1279410874,830853.51937339862,268405553.08674017,252540.63619154764,253011.7955617822,0]
[46]
[47,null,null,null,"Rate Base Deductions :"]
[48,null,null,null,"Accum Provision For Depreciation",null,null,-888908455.16862869,-504449105.63652349,-207732754.58520856,-61615695.024824016,-20440038.583335541,-1236790.3799478435,-9799903.1602911316,-405655.49446573807,-227073.0168619726,-82833143.318538323,-84147.984316045564,-84147.984316045564,0]
[49,null,null,null,"Accum Provision For Amortization",null,null,-33761145.717673019,-19378765.900431253,-7955933.5345440293,-2325846.3747765119,-500609.83932884724,-42943.308594430666,-385102.12868016755,-16325.496735521618,-9723.725965432619,-3140051.9077024134,-2921.750457208153,-2921.750457208153,0]
[50,null,null,null,"Accum Deferred Income Taxes",null,null,-465017127.48261291,-268132848.61176878,-110022969.83890814,-32000621.63039105,-5190766.9436097676,-573716.24673506501,-5376370.8772924403,-231069.14275732992,-140664.9148121654,-43270152.704547949,-38973.285895121997,-38973.285895121997,0]
[51,null,null,null,"Unamortized ITC",null,null,-21222.843912755045,-12241.017410631361,-5021.8297950630722,-1460.1840330248183,-233.5881849142724,-25.815998419976989,-245.59504277486405,-10.529643724785906,-6.4357539457387629,-1974.3407446936137,-1.7536527812718641,-1.7536527812718641,0]
[52,null,null,null,"Customer Advance For Construction",null,null,-3604784.289230769,-1407208.5304640422,-199001.33450442523,-63758.438441687038,-3450.7866311854441,-621607.51365293097,-13591.662145170976,-10392.459117289516,-26709.083547791728,-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,-6878752.479352545,-3273884.2972846148,-1723790.0058231731,-534779.90531432547,-65772.53292678624,-526524.26438004314,-66836.805052830459,-2619.7304852412044,-2327.9635842374319,-574282.74265798135,-55177.725491215024,-52756.506352097356,0]
[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,-1398191487.9814107,-796654053.99388289,-327639471.1287834,-96542161.557780623,-26200872.274017043,-3001607.5293087335,-15642050.228504516,-666072.85320484499,-406505.14052554552,-131078669.4949176,-181222.49981237203,-178801.28067325434,0]
[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,1487460795.7450469,859153903.27723837,352732092.88424248,102385841.6841107,16591999.414185815,696343.95764539577,17275499.630949933,728354.27473624237,424348.37884785311,137326883.59182256,71318.136379175616,74210.514888527861,0]
[59]
[60]
[61,null,null,null,"Return On Rate Base",null,null,7.0987670510458692E-2,6.3329110528899987E-2,8.5131279850851643E-2,7.1766032153493003E-2,0.11197713968187756,5.231546741234884E-2,5.9171412569879303E-2,3.9705772308177394E-2,0.19352321245113005,7.8425306547927176E-2,4.0306568425632759E-2,6.974309666438834E-2]
[62]
[63,null,null,null,"Return On Equity",null,null,8.8032114085614288E-2,7.3190518834347476E-2,0.11544114734090082,8.9540508417295842E-2,0.16746599101173898,5.1847076493835201E-2,6.5133276946396063E-2,2.7410630030187576E-2,0.32549489060720521,0.10244557875262038,2.8574918463688925E-2,8.5620242751033554E-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 2015"]
[]
[]
[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,1487460795.7450469,859153903.27723837,352732092.88424248,102385841.6841107,16591999.414185815,696343.95764539577,17275499.630949933,728354.27473624237,424348.37884785311,137326883.59182256,71318.136379175616,74210.514888527861,0]
[84]
[85]
[86,null,null,null,"Return On Ratebase ($$)",6.9331348082225699E-2,null,103127662.18846427,59566298.324317083,24455391.511529382,7098548.4284927323,1150345.6867650016,48278.465312467561,1197733.6782077514,50497.78374891547,29420.645162028686,9521057.9673519395,4944.5825378802683,5145.1150390977182,0]
[87,null,null,null,"Operating & Maintenance Expense",null,null,99747053.268910974,54857159.249101892,23423646.933105633,7075889.150136862,2791637.4556733556,883202.41353498003,1028165.9460666375,56915.249043306125,22829.43704736685,9434516.7763290443,81464.559235305365,91626.099636599203,0]
[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,49907130.014384657,30100143.218466561,10197761.696056364,2850244.5015311418,1439703.981071492,117530.9563824545,524887.76878726063,27618.576165795126,15915.817863558594,4617330.4999988163,7996.4990306099307,7996.4990306099307,0]
[90,null,null,null,"Amortization Expense",null,null,4789671.3677862296,2740323.2286982527,1129793.1119399809,330681.85056384112,70650.75008800588,13200.667195489008,54466.301225489864,2307.300715237152,1384.5267373603206,444575.64592081477,1161.0838123745802,1126.9008893831606,0]
[91,null,null,null,"Taxes Other Than Income",null,null,16099579.747460937,9299079.8955652397,3817807.1483451868,1108176.4493689444,179584.0391240101,7536.9012143673108,186981.92569599801,7883.3659105931129,4592.9483220731308,1486361.9398785047,771.91414211473091,803.21989390621559,0]
[92,null,null,null,"Federal Income Taxes",null,null,45160154.246382907,22761685.520727612,13127639.812990464,3054569.2834445783,991203.09879897255,34560.175130634554,406197.54698268505,10494.379437785528,41401.806269607157,4727143.39636607,2034.6310775168247,3224.5951569360786,0]
[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,6136514.9285737686,3092935.0293048206,1783828.2227702467,415065.23440897872,134688.03892572314,4696.1538144048636,55195.500383148967,1426.011871765176,5625.8178583106319,642340.27773792972,276.47257166581022,438.16892677530751,0]
[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,-4071437.1154162362,-2351652.6281995811,-965488.66287801228,-280247.73299454991,-45415.168202832632,-1906.0136861175051,-47286.026351759268,-1993.6314528867042,-1161.5148072810061,-375887.39978866978,-195.21005749334859,-203.12699705134924,0]
[97,null,null,null,"Investment Tax Credit",null,null,-1077206.2818903516,-622191.84826131479,-255445.54005466614,-74146.943673572328,-12015.782902788824,-504.28628954640266,-12510.767865940703,-527.46788515833316,-307.30943680161619,-99450.944926209428,-51.647979388848782,-53.742614964315017,0]
[98,null,null,null,"Misc Revenue & Expenses",null,null,-53483.398883668393,-17793.857875883867,-14570.238883634704,-4849.6568572690003,-99.930322726301341,-9974.8685905543061,-387.60539417183071,-12.343587225679428,-22.039106437741811,-3721.2223946452064,-1048.981127840794,-1002.6547432789603,0]
[99,null,null,null,"Revenue Credits",null,null,-11690825.797584722,-4674428.9466573726,-4077988.4326912733,-994059.48039138783,-113940.22285332037,-176657.14120141842,-308967.26296780183,-7986.9127102256425,-2531.1467205454219,-1330941.5068061568,-1569.7874816627436,-1754.9571035574227,0]
[100]
[101,null,null,null,"Total Revenue Requirements",null,null,308074813.16818881,174751557.18518731,72622375.562229693,20579871.0840303,6586341.9461648939,919963.42281716131,3084477.0047692978,146622.31125790131,117148.98918923958,29063325.429667436,95784.115761081805,107346.11711445557,0]
[102,null,null,null,"Operating Revenues",null,null,310538527.84529853,169594711.36285031,78195518.562405318,20829148.2619019,7293920.8954038071,908114.51712867757,2908959.0425752825,125044.39650135077,169849.60550027658,30312170.405275691,93714.122567157392,107376.67318874248,0]
[103]
[104,null,null,null,"Increase / (Decrease) Required to "]
[105,null,null,null,"Earn Equal Rates of Return",null,null,-2463714.6771097183,5156845.8223370016,-5573143.0001756251,-249277.17787159979,-707578.94923891313,11848.905688483734,175517.96219401527,21577.914756550541,-52700.616311036996,-1248844.9756082557,2069.9931939244125,-30.556074286912917,0]
[106]
[107,null,null,null,"Existing Revenues",null,null,310538527.84529859,169594711.36285031,78195518.562405318,20829148.2619019,7293920.8954038071,908114.51712867757,2908959.0425752825,125044.39650135077,169849.60550027658,30312170.405275695,93714.122567157392,107376.67318874248,0]
[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,-7.9336844101259817E-3,3.0406878733994579E-2,-7.1271897707640114E-2,-1.1967708652184628E-2,-9.7009408161361763E-2,1.3047810011834414E-2,6.0337034528554365E-2,0.17256202884962901,-0.31027812019823137,-4.1199457475697615E-2,2.2088380461984421E-2,-2.8456901652375332E-4]
[]
[]
[]
[]
[]
[]
[]
[]
[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,169594711.36285031,169594711.36285031,0,0,0,0,0,0,0,0,0,0,0]
[127]
[128,null,"442","Commercial & Industrial Sales",null,"A",null,133355001.58504277,0,78195518.562405318,20829148.2619019,0,908114.51712867757,2908959.0425752825,0,0,30312170.405275695,93714.122567157392,107376.67318874248,0]
[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,133355001.58504277,0,78195518.562405318,20829148.2619019,0,908114.51712867757,2908959.0425752825,0,0,30312170.405275695,93714.122567157392,107376.67318874248,0]
[132]
[133,null,"444","Public Street & Highway Lighting",null,"A",null,7588814.8974054344,0,0,0,7293920.8954038071,0,0,125044.39650135077,169849.60550027658,0,0,0,0]
[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,310538527.84529853,169594711.36285031,78195518.562405318,20829148.2619019,7293920.8954038071,908114.51712867757,2908959.0425752825,125044.39650135077,169849.60550027658,30312170.405275695,93714.122567157392,107376.67318874248,0]
[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,5040437.6157340836,2828276.0232281685,1209021.0851638012,340067.96817773674,105615.95795590355,17285.933407180168,53490.56324288201,2437.0915860406631,1886.5074460374285,479102.15389234567,1534.5810060467109,1719.7506279413899,0]
[151]
[152,null,"AGA Revenue",null,null,"A",1,2965395.6200000006,33040.269999999997,1751703.7000000002,301970.5,0,158853.75,206563.33000000002,4661.6400000000003,0,508602.43,0,0,0]
[153]
[154,null,"Total Sales from Electricity",null,null,null,null,318544361.08103263,172456027.65607849,81156243.347569123,21471186.730079636,7399536.8533597104,1084254.2005358576,3169012.9358181646,132143.12808739144,171736.11294631401,31299874.98916804,95248.703573204097,109096.42381668388,0]
[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",1,3278177.8899999997,1579602.619244332,1021396.3295997292,323995.05487078772,2292.0221170671816,0,44272.970450022105,691.46233825280399,527.47043133919487,305399.96094847034,0,0,0]
[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,406814.67185063736,233510.03418487168,95867.31792774277,28025.957342863454,6032.2427803496412,517.45779423827196,4640.3992748976643,196.7187859321748,117.16884316879877,37836.961965340874,35.206475616032769,35.206475616032769,0]
[171,null,null,null,null,null,null,3684992.5618506372,1813112.6534292037,1117263.6475274719,352021.01221365115,8324.2648974168224,517.45779423827196,48913.369724919772,888.18112418497878,644.6392745079936,343236.92291381123,35.206475616032769,35.206475616032769,0]
[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,3684992.5618506372,1813112.6534292037,1117263.6475274719,352021.01221365115,8324.2648974168224,517.45779423827196,48913.369724919772,888.18112418497878,644.6392745079936,343236.92291381123,35.206475616032769,35.206475616032769,0]
[180]
[181,null,"Total Electric Operating Revenues",null,null,null,null,322229353.6428833,174269140.3095077,82273506.995096594,21823207.742293287,7407861.1182571277,1084771.6583300959,3217926.3055430842,133031.30921157642,172380.752220822,31643111.912081853,95283.910048820137,109131.63029229992,0]
[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,-53483.398883668393,-17793.857875883867,-14570.238883634704,-4849.6568572690003,-99.930322726301341,-9974.8685905543061,-387.60539417183071,-12.343587225679428,-22.039106437741811,-3721.2223946452064,-1048.981127840794,-1002.6547432789603,0]
[190]
[191,null,"Total Miscellaneous Revenues",null,null,null,null,-53483.398883668393,-17793.857875883867,-14570.238883634704,-4849.6568572690003,-99.930322726301341,-9974.8685905543061,-387.60539417183071,-12.343587225679428,-22.039106437741811,-3721.2223946452064,-1048.981127840794,-1002.6547432789603,0]
[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,-53483.398883668393,-17793.857875883867,-14570.238883634704,-4849.6568572690003,-99.930322726301341,-9974.8685905543061,-387.60539417183071,-12.343587225679428,-22.039106437741811,-3721.2223946452064,-1048.981127840794,-1002.6547432789603,0]
[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,6256097.0513632614,3470011.8666594559,1461537.1932061408,441056.30771011417,191303.63979586278,21204.17149971065,64127.797612112903,3698.5271165381478,1306.7986092663114,598965.39635746682,1442.6763982976952,1442.6763982976952,0]
[450]
[451,null,"581","Load Dispatching",null,"F20",null,6111198.2320531048,2944704.3626032192,1904092.9605181967,603993.46007434232,4272.8009216264882,0,82533.928243263974,1289.0281006263033,983.31343680082489,569328.37815503031,0,0,0]
[452]
[453,null,"582","Station Expense",null,"F120",null,2003133.4985437111,965217.57731570466,624125.13041225215,197977.46478431125,1400.5421414456393,0,27053.037743621397,422.5186732424562,322.3112735065277,186614.91619962765,0,0,0]
[454]
[455,null,"583","Overhead Line Expenses",null,"F132",null,2099126.5118953795,1131275.1681397604,548031.31331938249,173839.89963955156,22125.410063932548,0,23754.71052435067,371.00487084389442,283.01483454247654,199445.99050301602,0,0,0]
[456]
[457,null,"584","Underground Line Expense",null,"F133",null,204.49477941176468,121.58045036672357,45.790217285066376,14.525021807777902,0.50182399577118597,0,1.984801470312991,3.0998947025239396E-2,2.3647026098022727E-2,20.057818512989424,0,0,0]
[458]
[459,null,"585","Street Lighting & Signal Systems",null,"F130",null,105758.51996148308,0,0,0,105758.51996148308,0,0,0,0,0,0,0,0]
[460]
[461,null,"586","Meter Expenses",null,"F127",null,2043000.1419758545,1413899.9066398838,238381.68974881584,27335.461167204558,0,87939.13053541939,20180.50614210686,4584.752293438406,957.66112576146213,237754.73720928171,5983.148556971486,5983.148556971486,0]
[462]
[463,null,"587","Customer Installation Expenses",null,"F20",null,4590622.9736733176,2212009.3285046155,1430320.6272573941,453709.10065115028,3209.651745523779,0,61998.012945121605,968.29488878445,738.64749299467769,427669.3101877342,0,0,0]
[464]
[465,null,"588","Misc. Distribution Expenses",null,"F131",null,2136807.17078616,1185203.199137592,499196.72427924105,150645.40612106872,65340.896401889338,7242.4109375489861,21903.23082574728,1263.253942367091,446.34484026189313,204580.19488532605,492.7547075591981,492.7547075591981,0]
[466]
[467,null,"589","Rents",null,"F131",null,516544.05262487609,286506.7433488908,120674.01426839698,36416.476718611899,15795.272447142008,1750.7542784405337,5294.8079597407213,305.37444829173597,107.89779059579638,49454.477875967692,119.11674439906012,119.11674439906012,0]
[468]
[469,null,"590","Maint Supervision & Engineering",null,"F131",null,2438817.6519004065,1352716.5776414634,569751.82393044722,171937.21579032223,74575.999984731796,8266.0334906647731,24998.973562892148,1441.798799441578,509.42999918185347,233495.00008088892,562.39931018682375,562.39931018682375,0]
[470]
[471,null,"591","Maintenance of Structures",null,"F119",null,459889.44610836147,221599.49765129827,143289.78110359132,45452.660388230113,321.54349680094396,0,6210.9722355038284,97.003958422730548,73.997840461037597,42843.989434053328,0,0,0]
[472]
[473,null,"592","Maint of Station Equipment",null,"F120",null,4307155.1114984062,2075419.2493240491,1341999.2964143825,425692.87070840446,3011.4579221914373,0,58169.677599476046,908.50333464185644,693.03651014096806,401261.01968512079,0,0,0]
[474]
[475,null,"593","Maintenance of Overhead Lines",null,"F134",null,32898593.738431547,18906579.442003381,7757010.1762851421,2381821.5600349787,299189.04819299927,0,321221.13042624813,18101.641663856415,6560.1838222067254,3208110.5560027394,0,0,0]
[476]
[477,null,"594","Maint of Underground Lines",null,"F135",null,11094059.496539401,7024293.8004745608,2176696.7064684024,654010.60533851804,22098.289658773116,0,87402.591696978518,7421.1942199458599,2306.320102792235,1119829.9885794315,0,0,0]
[478]
[479,null,"595","Maint of Line Transformers",null,"F125",null,478120.19101535663,281293.72629287391,121441.56714937882,29013.070705468581,1742.3978466848373,0,8960.3857492691932,56.736069644497071,335.49042407139075,35276.816777965454,0,0,0]
[480]
[481,null,"596","Maint of Street Lighting & Signals",null,"F130",null,1723289.564210675,0,0,0,1723289.564210675,0,0,0,0,0,0,0,0]
[482]
[483,null,"597","Maintenance of Meters",null,"F127",null,3587122.325285356,2482541.1494693621,418553.21674634068,47995.906123637091,0,154404.50146259178,35433.156675113598,8049.9589646580234,1681.4720340423,417452.40651865164,10505.278645479866,10505.278645479866,0]
[484]
[485,null,"598","Maint of Misc. Distribution Plant",null,"F131",null,1585177.2075296966,879235.67612933984,370326.0079896698,111755.36448350424,48472.740597237331,5372.7378411701056,16248.776562960664,937.13713812819435,331.11816412583659,151766.55454824661,365.54703765732097,365.54703765732097,0]
[486]
[487,null,"TOTAL DISTRIBUTION EXPENSE",null,null,null,null,84434717.380175769,46832628.851785809,19725474.01931446,5952667.3554612258,2581908.2772129951,286179.74004554626,865493.68130597798,49916.759481818655,17637.061947778417,8083869.7908190601,19470.921400551451,19470.921400551451,0]
[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,8653768.7102996856,4967229.4712909739,2039291.2390535572,596168.64757255069,128317.97237806313,11007.371116457523,98710.653344259044,4184.6054044309885,2492.417651073401,804868.50697627605,748.91275602226267,748.91275602226267,0]
[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,8653768.7102996856,4967229.4712909739,2039291.2390535572,596168.64757255069,128317.97237806313,11007.371116457523,98710.653344259044,4184.6054044309885,2492.417651073401,804868.50697627605,748.91275602226267,748.91275602226267,0]
[542]
[543,null,"921","Office Supplies & expenses",null,"F102D",null,-2431450.7288618074,-1395643.2304482094,-572979.97387620911,-167505.59683200007,-36053.52048447643,-3092.7427598231016,-27734.747490381233,-1175.749225709365,-700.29497172921162,-226144.02850819999,-210.42213253480574,-210.42213253480574,0]
[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,-2431450.7288618074,-1395643.2304482094,-572979.97387620911,-167505.59683200007,-36053.52048447643,-3092.7427598231016,-27734.747490381233,-1175.749225709365,-700.29497172921162,-226144.02850819999,-210.42213253480574,-210.42213253480574,0]
[546]
[547,null,"923","Outside Services",null,"F102D",null,1598060.5364843556,917280.51204840443,376588.62405821285,110092.33325603291,23696.021310924421,2032.6918803263625,18228.543530670006,772.75612296191537,460.26585895193188,148632.19033425345,138.29904180874141,138.29904180874141,0]
[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,1598060.5364843556,917280.51204840443,376588.62405821285,110092.33325603291,23696.021310924421,2032.6918803263625,18228.543530670006,772.75612296191537,460.26585895193188,148632.19033425345,138.29904180874141,138.29904180874141,0]
[550]
[551,null,"924","Property Insurance",null,"F102D",null,1334142.5778337633,765792.6336340094,314395.42258467665,91910.704217164923,19782.649176550756,1696.9950281898607,15218.119402200211,645.13629013911077,384.25345319014019,124085.74583655062,115.45910554588052,115.45910554588052,0]
[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,868989.90712092607,498796.81574664917,204780.54865373205,59865.771206235302,12885.371291012592,1105.332800581024,9912.2780320417223,420.20765558550266,250.28237472247224,80822.891451839037,75.203954263636106,75.203954263636106,0]
[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,-538448.33920520532,-309067.24559029174,-126887.25774669877,-37094.360725124658,-7984.1051257718191,-684.89243185084479,-6141.9006139853709,-260.37139490026453,-155.08135123012042,-50079.927644026531,-46.598290662637275,-46.598290662637275,0]
[564]
[565,null,"930","Misc General Expenses"]
[566,null,null,null,"Situs","F102D",null,12643.902815090529,7257.5508772849553,2979.5804696709747,871.05383719577651,187.48363013754675,16.082719021653133,144.22478222851419,6.1140695833660335,3.6416372576817979,1175.9823403903549,1.0942261598529792,1.0942261598529792,0]
[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,1107301.3926936304,614176.68892750866,258685.59202706785,78065.007587645508,33859.894601085121,3753.0441807049347,11350.335364569577,654.62287324417775,231.29754991498521,106014.21495169903,255.34731509530579,255.34731509530579,0]
[569]
[570,null,"931","Rents",null,"F102D",null,668727.40084264963,383846.91859997588,157587.97993183768,46069.443672624235,9915.8813948483057,850.60404584861851,7627.9504174661679,323.36897244857499,192.60371214138178,62196.904344085429,57.872875686705228,57.872875686705228,0]
[571]
[572,null,"935","Maintenance of General Plant",null,"F108",null,4038600.5287121106,1574860.2822297739,1043731.1586353222,344778.7908833113,25121.530287987054,580338.18690997781,35356.807991590882,1427.7987937034616,2032.9891852957719,299074.50542711694,60858.46898336897,71020.009384662815,0]
[573]
[574,null,"TOTAL ADMINISTRATIVE & GEN EXPENSE",null,null,null,null,15312335.888735201,8024530.3973160796,3698172.9137911703,1123221.7946756356,209729.17846036068,597022.67348943383,162672.26476065951,6998.4895614874686,5192.3750995884338,1350646.9855099844,61993.637834753914,72155.178236047752,0]
[575]
[576]
[577,null,"TOTAL O & M EXPENSE",null,null,null,null,99747053.268910974,54857159.249101892,23423646.933105633,7075889.150136862,2791637.4556733556,883202.41353498003,1028165.9460666375,56915.249043306125,22829.43704736685,9434516.7763290443,81464.559235305365,91626.099636599203,0]
[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,267585.8547231619,128937.27283159726,83372.903801460256,26446.549453018695,187.0895106426982,0,3613.843127653593,56.441580353118866,43.055511612609088,24928.698906823727,0,0,0]
[603,null,null,null,"Structures","F119",null,831357.95191319659,400593.02528322791,259029.8602336334,82166.335777275919,581.26522627017084,0,11227.787897271144,175.35738835544436,133.76843850683267,77450.551668655942,0,0,0]
[604,null,null,null,"Station Equip","F120",null,11199759.367043301,5396647.1084605604,3489558.3747281688,1106915.7234370871,7830.5988986746497,0,151256.77499596172,2362.3525201082075,1802.0809432734959,1043386.3530594703,0,0,0]
[605,null,null,null,"Poles & Towers","F121",null,-10474425.646638526,-4999290.1022284525,-3217749.5179924769,-1020695.7881383598,-128375.98217046083,0,-139475.07465733858,-2178.3440385916001,-1661.7131636473703,-964999.12424919929,0,0,0]
[606,null,null,null,"OH Conductors","F122",null,7452755.9099181974,4718876.891759512,1420154.4355547959,450484.30363254237,59002.60258550306,0,61557.353925899573,961.41260569600422,733.39745893145766,740985.5123953179,0,0,0]
[607,null,null,null,"UG Conduit","F123",null,4335364.2043140987,2654982.8220727877,916782.97722236079,290810.86587237497,2682.6942944471602,0,39738.448713199323,620.64145202965972,473.44590775004696,429272.30877914996,0,0,0]
[608,null,null,null,"UG Conductor","F124",null,12040671.148107134,7080048.6692250436,2750945.7829032368,872621.92358531512,37625.513999600422,0,119241.21697580087,1862.3284109493507,1420.6459497141061,1176905.0670574754,0,0,0]
[609,null,null,null,"Line Transformer","F125",null,10480271.696340168,6165886.1797170518,2661967.9379195049,635959.05266563455,38192.912952694445,0,196409.35254570653,1243.6400637966556,7353.8638649034292,773258.75661087618,0,0,0]
[610,null,null,null,"Services","F126",null,4948731.2193351509,3957166.7842934253,379709.5320278873,34084.59779828952,0,0,0,14347.055171419144,2996.8068343598175,560426.44320976897,0,0,0]
[611,null,null,null,"Meters","F127",null,2585986.9117674245,1789684.9726029709,301738.56429557031,34600.655845844347,0,111311.51482782877,25544.063205917897,5803.2837007348207,1212.1874522889129,300944.98086489731,7573.3444856859323,7573.3444856859323,0]
[612,null,null,null,"Inst Cust Premises","F128",null,277421.62972472882,0,0,0,277421.62972472882,0,0,0,0,0,0,0,0]
[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,1072052.774010625,0,0,0,1072052.774010625,0,0,0,0,0,0,0,0]
[615,null,null,"Total Distribution Expense",null,null,null,45017533.020558663,27293533.624017723,9045510.8506941404,2513394.2199290227,1367201.0990327257,111311.51482782877,469113.76673007203,25254.168854850806,14507.539197693335,4162559.5483032363,7573.3444856859323,7573.3444856859323,0]
[616]
[617,null,"403GP","General Depreciation"]
[618,null,null,null,"Situs","F107D",null,3311412.0683016018,1900737.6055335654,780345.97940506053,228127.2033495823,49101.576034378995,4212.0309399914195,37772.172991528387,1601.262213169666,953.73728664474197,307987.34939899185,286.57557434433107,286.57557434433107,0]
[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,1578184.9255243961,905871.98891527276,371904.86595716252,108723.07825253665,23401.306004387312,2007.4106146343161,18001.829065660233,763.14509777465514,454.54137922051603,146783.60229658798,136.57897057966716,136.57897057966716,0]
[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,4889596.9938259982,2806609.5944488384,1152250.845362223,336850.28160211898,72502.882038766315,6219.4415546257351,55774.00205718862,2364.4073109443211,1408.2786658652581,454770.9516955798,423.15454492399823,423.15454492399823,0]
[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,49907130.014384657,30100143.218466561,10197761.696056364,2850244.5015311418,1439703.981071492,117530.9563824545,524887.76878726063,27618.576165795126,15915.817863558594,4617330.4999988163,7996.4990306099307,7996.4990306099307,0]
[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,368.63145741479821,122.64321076687997,100.42458981035549,33.425999704043527,0.68876438811700547,68.751246607476673,2.6715493842525775,8.5077512718032322E-2,0.15190335872138169,25.64832571105585,7.2300461456769698,6.9107440255007244,0]
[641,null,null,"System Overheads",null,"F102D",null,173789.02095119699,99754.219872799818,40953.998163558244,11972.536943368896,2576.941392423008,221.05516262513908,1982.3533972815983,84.037198202165087,50.053894191323728,16163.744895952348,15.040015397229677,15.040015397229677,0]
[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,174157.65240861179,99876.863083566699,41054.422753368599,12005.962943072938,2577.6301568111248,289.80640923261575,1985.0249466658508,84.122275714883116,50.205797550045112,16189.393221663404,22.270061542906646,21.9507594227304,0]
[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,2300054.1072555804,1320222.0823773458,542015.89472721436,158453.52381953868,34105.173050395912,2925.6096383026402,26235.950053081815,1112.2112422822172,662.45073646637297,213923.10994724295,199.05083185490508,199.05083185490508,0]
[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,2268630.5229576644,1302185.0676103081,534610.81581839966,156288.71489294077,33639.224542070217,2885.6396476828577,25877.511707858437,1097.0160937773644,653.40026391666163,211000.46962435052,196.33137818004079,196.33137818004079,0]
[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,4568684.6302132448,2622407.1499876538,1076626.7105456139,314742.23871247948,67744.397592466121,5811.2492859854974,52113.461760940248,2209.2273360595818,1315.8510003830347,424923.57957159344,395.38221003494584,395.38221003494584,0]
[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,46829.085164372475,18039.215627032227,12111.978640998195,3933.6489082887283,328.72233872863757,7099.6115002708939,367.81451788376,13.951103462687707,18.469939427240895,3462.6731275578945,743.43154079672763,709.56791992548415,0]
[672]
[673]
[674,null,"TOTAL AMORTIZATION EXPENSE",null,null,null,null,4789671.3677862296,2740323.2286982527,1129793.1119399809,330681.85056384112,70650.75008800588,13200.667195489008,54466.301225489864,2307.300715237152,1384.5267373603206,444575.64592081477,1161.0838123745802,1126.9008893831606,0]
[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,16099579.747460937,9299079.8955652397,3817807.1483451868,1108176.4493689444,179584.0391240101,7536.9012143673108,186981.92569599801,7883.3659105931129,4592.9483220731308,1486361.9398785047,771.91414211473091,803.21989390621559,0]
[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,16099579.747460937,9299079.8955652397,3817807.1483451868,1108176.4493689444,179584.0391240101,7536.9012143673108,186981.92569599801,7883.3659105931129,4592.9483220731308,1486361.9398785047,771.91414211473091,803.21989390621559,0]
[683]
[684]
[685,null,null,null,null,null,null,"DEFERRED  ITC"]
[686]
[687]
[688,null,"41140","Deferred I T C - Federal",null,"F101D",null,-1077206.2818903516,-622191.84826131479,-255445.54005466614,-74146.943673572328,-12015.782902788824,-504.28628954640266,-12510.767865940703,-527.46788515833316,-307.30943680161619,-99450.944926209428,-51.647979388848782,-53.742614964315017,0]
[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,-1077206.2818903516,-622191.84826131479,-255445.54005466614,-74146.943673572328,-12015.782902788824,-504.28628954640266,-12510.767865940703,-527.46788515833316,-307.30943680161619,-99450.944926209428,-51.647979388848782,-53.742614964315017,0]
[693]
[694,null,427,"Interest on Long-Term Debt",null,null,null,38005417.932843029,21951841.188748568,9012493.4026764128,2616012.9495456559,423934.44847853458,17791.960104782036,441398.24414267362,18609.840806364555,10842.327766466628,3508775.2357922811,1822.2164826363908,1896.1182986589401,0]
[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,38401741.792659156,22180756.930324379,9106476.4810424428,2643292.9639721503,428355.2744046413,17977.496238469124,446001.18407465395,18803.905872350013,10955.392519428709,3545365.0543053597,1841.2187172939637,1915.8911879906766,0]
[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,-42473178.908075392,-24532409.55852396,-10071965.143920455,-2923540.6969667003,-473770.44260747393,-19883.509924586629,-493287.21042641322,-20797.537325236717,-12116.907326709716,-3921252.4540940295,-2036.4287747873122,-2119.0181850420258,0]
[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,-4071437.1154162362,-2351652.6281995811,-965488.66287801228,-280247.73299454991,-45415.168202832632,-1906.0136861175051,-47286.026351759268,-1993.6314528867042,-1161.5148072810061,-375887.39978866978,-195.21005749334859,-203.12699705134924,0]
[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,50710.973995400818,29107.901190844503,11950.220586507025,3493.540652171871,751.94167746380344,64.503054002361111,578.44316648444305,24.521734165664427,14.605535567275885,4716.519159844468,4.3886191747033312,4.3886191747033312,0]
[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,8785.156358413371,7737.4167182659303,480.43779795533521,149.80284727416964,0,253.49803030803361,36.973689881422125,0,0,127.02727472848042,0,0,0]
[727]
[728]
[729,null,"SCHMAT","Additions - Temporary"]
[730,null,null,null,"S","F101D",null,-3281804.2277349234,-1895562.5049854973,-778237.43455737352,-225895.22296001794,-36607.145532717281,-1536.352790403241,-38115.161009461779,-1606.9775720851389,-936.2453838911423,-302986.10117489926,-157.35013800220608,-163.7316305748875,0]
[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,23998161.07032501,13841778.636859864,5678535.8637656886,1651132.7021439427,264134.57634339586,29191.96366051201,277711.57432121172,11906.60814164872,7277.3592659745054,2232525.8289435375,1982.9784396186719,1982.9784396186719,0]
[733,null,null,null,"SNP","F104D",null,6298013.3875422208,3632599.4690541807,1490259.807275749,433318.862734447,69318.773761400153,7661.0610872969164,72881.884900472112,3124.7384854437628,1909.8507568455598,585898.12434031523,520.40757303563021,520.40757303563021,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[739,null,null,null,"SO","F102D",null,896401.51169037737,514530.96980494936,211240.19033335659,61754.18997163554,13291.830214948801,1140.1996562244403,10224.953062637878,433.4627762693878,258.17733579207294,83372.386126613434,77.576203974986356,77.576203974986356,0]
[740,null,null,null,"SNPD","F104D",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","F151D",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[743,null,null,null,"SCHMDEXP","F151D",null,88757553.876590386,53531731.490792938,18136253.936010119,5069029.8126377854,2560447.8484229296,209023.44395031672,933488.95045398688,49118.377701216748,28305.555961796159,8211711.6432370748,14221.408711117903,14221.408711117903,0]
[744]
[745]
[746,null,"TOTAL SCHEDULE - M ADDITIONS",null,null,null,null,116727821.74876688,69661923.379435539,24750483.021212,6992983.6880272385,2871337.824887421,245798.31664825726,1256807.6185852126,63000.731266659146,36829.30347208443,10815365.427907214,16649.409408919688,16643.027916347008,0]
[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,7476.5084627188562,4312.3377168066609,1769.1197803399741,514.40223209085468,82.289821688462979,9.0946119876277471,86.519668299709281,3.709444914235184,2.2672253085918221,695.5323870200499,0.61778713134527874,0.61778713134527874,0]
[757,null,null,null,"IBT","F150D",null,-1.0273260346412788E-3,-5.1779433702075584E-4,-2.9863419154195367E-4,-6.9486887320574457E-5,-2.2548389526257121E-5,-7.8619234734581705E-7,-9.2403872880075548E-6,-2.387314523998707E-7,-9.4182923357372388E-7,-1.0753544937146509E-4,-4.6284817040692202E-8,-7.3354721904297871E-8,0]
[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,-3.7563141860313551E-2,-2.1561096850296058E-2,-8.8518873881955843E-3,-2.5877705114519382E-3,-5.5698578977829655E-4,-4.7779349853029885E-5,-4.2847023058075585E-4,-1.8163985160476111E-5,-1.0818758963477938E-5,-3.4936674319091688E-3,-3.2507820623840581E-6,-3.2507820623840581E-6,0]
[760]
[761]
[762,null,"SCHMDT","Deductions - Temporary"]
[763,null,null,null,"S","F101D",null,7044295.5052353106,4068768.7342574964,1670463.5870501311,484877.40076124744,78576.152884535783,3297.7357285455455,81813.063409204216,3449.3297291734834,2009.6229670877203,650350.68594820122,337.74740751130054,351.4450921771097,0]
[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,8852784.8392615784,5106153.2467307607,2094779.5148400182,609093.44304817345,97437.739755362287,10768.749012257367,102446.21692611184,4392.279880717907,2684.5763552834742,823566.05382445548,731.50944421930296,731.50944421930296,0]
[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,14828.386830179103,4933.3851866584564,4039.6299203906046,1344.577745136062,27.70589589254239,2765.5536695164787,107.46442526484647,3.4222859817221392,6.1103894380601647,1031.7168747810101,290.832263204024,277.9881739152957,0]
[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,10964730.019166442,6293712.2448314494,2583877.454462186,755373.58177189261,162584.87727523223,13946.854434540088,125071.01820818683,5302.0909192685858,3158.0098283073271,1019806.0724018157,948.90751678173785,948.90751678173785,0]
[772,null,null,null,"SO","F102D",null,578049.34984618251,331798.07116859138,136219.37612902781,39822.522494486293,8571.3084079122673,735.26389835343446,6593.6161340467379,279.5208092995573,166.48704754881703,53763.132889784843,50.025433565717492,50.025433565717492,0]
[773,null,null,null,"TAXDEPR","F151D",null,73604780.788867921,44392743.935990438,15040015.604163116,4203640.2748346357,2123325.7832514974,173338.76498093843,774122.83874486096,40732.842056797788,23473.204822339503,6809800.507146176,11793.51643856886,11793.51643856886,0]
[774,null,null,null,"SNPD","F104D",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,101066945.35907987,60202421.933803312,21531164.277194686,6094666.2002304047,2470605.8567125867,204862.01628757344,1090240.7370782646,54163.195107750566,31500.278623552906,9359013.6978710312,14153.156287685222,14154.009883035233,0]
[778]
[779,null,"TOTAL SCHEDULE - M ADJUSTMENTS",null,null,null,null,15660876.389687017,9459501.4456322268,3219318.7440173142,898317.48779683374,400731.96817483427,40936.300360683817,166566.88150694803,8837.5361589085805,5329.0248485315242,1456351.7300361823,2496.2531212344657,2489.0180333117751,0]
[780]
[781]
[782]
[783,null,null,null,null,null,null,"INCOME TAXES"]
[784]
[785,null,null,"State Income Taxes Before Credits",null,"F150D",null,6136514.9285737686,3092935.0293048206,1783828.2227702467,415065.23440897872,134688.03892572314,4696.1538144048636,55195.500383148967,1426.011871765176,5625.8178583106319,642340.27773792949,276.47257166581022,438.16892677530751,0]
[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,6136514.9285737686,3092935.0293048206,1783828.2227702467,415065.23440897872,134688.03892572314,4696.1538144048636,55195.500383148967,1426.011871765176,5625.8178583106319,642340.27773792949,276.47257166581022,438.16892677530751,0]
[788]
[789,null,"Calculation of Taxable Income"]
[790]
[791,null,null,"Operating Revenues",null,null,null,322229353.6428833,174269140.30950767,82273506.995096594,21823207.742293287,7407861.1182571277,1084771.6583300959,3217926.3055430842,133031.30921157642,172380.752220822,31643111.912081853,95283.910048820137,109131.6302922999,0]
[792,null,null,"Operating Deductions"]
[793,null,null,"   O & M Expenses",null,null,null,99747053.268910974,54857159.249101892,23423646.933105633,7075889.150136862,2791637.4556733556,883202.41353498003,1028165.9460666375,56915.249043306125,22829.43704736685,9434516.7763290443,81464.559235305365,91626.099636599203,0]
[794,null,null,"   Depreciation Expense",null,null,null,49907130.014384657,30100143.218466561,10197761.696056364,2850244.5015311418,1439703.981071492,117530.9563824545,524887.76878726063,27618.576165795126,15915.817863558594,4617330.4999988163,7996.4990306099307,7996.4990306099307,0]
[795,null,null,"   Amortization Expense",null,null,null,4789671.3677862296,2740323.2286982527,1129793.1119399809,330681.85056384112,70650.75008800588,13200.667195489008,54466.301225489864,2307.300715237152,1384.5267373603206,444575.64592081477,1161.0838123745802,1126.9008893831606,0]
[796,null,null,"   Taxes Other Than Income",null,null,null,16099579.747460937,9299079.8955652397,3817807.1483451868,1108176.4493689444,179584.0391240101,7536.9012143673108,186981.92569599801,7883.3659105931129,4592.9483220731308,1486361.9398785047,771.91414211473091,803.21989390621559,0]
[797,null,null,"   Interest & Dividends (AFUDC-Equity)",null,"F104D",null,-5770665.9610282062,-3328433.3989484655,-1365476.8597261843,-397036.05844968744,-63514.550317783898,-7019.5824812424917,-66779.313807533646,-2863.0968061663666,-1749.934475365347,-536839.50076205877,-476.83262685949296,-476.83262685949296,0]
[798,null,null,"   Misc Revenue & Expense",null,null,null,-53483.398883668393,-17793.857875883867,-14570.238883634704,-4849.6568572690003,-99.930322726301341,-9974.8685905543061,-387.60539417183071,-12.343587225679428,-22.039106437741811,-3721.2223946452064,-1048.981127840794,-1002.6547432789603,0]
[799,null,null,"    Total Operating Deductions",null,null,null,164719285.0386309,93650478.335007608,37188961.790837348,10963106.236293834,4417961.7453163536,1004476.4872554941,1727335.0225736808,91849.051441539472,42950.756388555805,15442224.138970476,89868.24246570433,100073.23208036006,0]
[800,null,null,"Other Deductions"]
[801,null,null,"   Interest Deductions",null,"F101D",null,38005417.932843029,21951841.188748568,9012493.4026764128,2616012.9495456559,423934.44847853458,17791.960104782036,441398.24414267362,18609.840806364555,10842.327766466628,3508775.2357922811,1822.2164826363908,1896.1182986589401,0]
[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,15660876.389687017,9459501.4456322268,3219318.7440173142,898317.48779683374,400731.96817483427,40936.300360683817,166566.88150694803,8837.5361589085805,5329.0248485315242,1456351.7300361823,2496.2531212344657,2489.0180333117751,0]
[804]
[805,null,null,"    Income Before State Taxes",null,null,null,135165527.06109637,68126322.231383711,39291370.545600146,9142406.0442506317,2966696.8926370735,103439.51133050361,1215759.9203336777,31409.95312258097,123916.6929143311,14148464.267355278,6089.7042217138815,9651.2979465926765,0]
[806]
[807,null,null,"State Income Taxes",null,null,null,6136514.9285737686,3092935.0293048206,1783828.2227702467,415065.23440897872,134688.03892572314,4696.1538144048636,55195.500383148967,1426.011871765176,5625.8178583106319,642340.27773792949,276.47257166581022,438.16892677530751,0]
[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,45160154.246382907,22761685.520727612,13127639.812990464,3054569.2834445783,991203.09879897255,34560.175130634554,406197.54698268505,10494.379437785528,41401.806269607157,4727143.396366071,2034.6310775168247,3224.5951569360786,0]
[819]
[820]
[821,null,"TOTAL OPERATING EXPENSES",null,null,null,null,216637976.77730918,119859687.8075276,52244972.483391561,14475382.135928953,5549936.4822532125,1048342.0987061121,2195710.5895293481,104111.44021921151,90259.490747756325,20873208.969121654,92409.32070486428,103955.95917891528,0]
[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,37492678.711491771,18065991.377654802,11681759.107581438,3705547.0764530697,26213.967550990048,0,506352.09936274943,7908.2881280763049,6032.7047755216281,3492874.0899851327,0,0,0]
[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,37492678.711491771,18065991.377654802,11681759.107581438,3705547.0764530697,26213.967550990048,0,506352.09936274943,7908.2881280763049,6032.7047755216281,3492874.0899851327,0,0,0]
[998,null,"361","Structures and Improvements"]
[999,null,null,null,"Demand Primary","F20",null,47792824.068109125,23029156.016627494,14891020.781173123,4723550.4527110709,33415.578250150065,0,645459.26386273711,10080.886086947414,7690.0346387620157,4452451.0547588496,0,0,0]
[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,47792824.068109125,23029156.016627494,14891020.781173123,4723550.4527110709,33415.578250150065,0,645459.26386273711,10080.886086947414,7690.0346387620157,4452451.0547588496,0,0,0]
[1002,null,"362","Station Equipment"]
[1003,null,null,null,"Demand Primary","F20",null,460967339.7220633,222118884.83302015,143625625.16626179,45559192.801123723,322297.133755786,0,6225529.5761085786,97231.317298156937,74171.277360569933,42944407.617134653,0,0,0]
[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,460967339.7220633,222118884.83302015,143625625.16626179,45559192.801123723,322297.133755786,0,6225529.5761085786,97231.317298156937,74171.277360569933,42944407.617134653,0,0,0]
[1006,null,"364","Poles, Towers & Fixtures"]
[1007,null,null,null,"Demand Primary","F20",1,342649691.54994059,165107071.18933946,106760874.19026203,33865400.030253239,239572.31663188103,0,4627607.218929694,72274.71018075959,55133.548777637945,31921758.345565949,0,0,0]
[1008,null,null,null,"Demand Secondary","F22",1,858771.15676675003,763074.59429573384,0,0,0,0,0,0,0,95696.562471016165,0,0,0]
[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,347528243.70670736,165870145.7836352,106760874.19026203,33865400.030253239,4259353.3166318806,0,4627607.218929694,72274.71018075959,55133.548777637945,32017454.908036966,0,0,0]
[1011,null,"365","Overhead Conductors"]
[1012,null,null,null,"Demand Primary","F20",1,139013867.96686205,66984366.718348235,43313163.369793296,13739280.567145769,97195.109798969715,0,1877432.2428976418,29322.0372473237,22367.823638335445,12950740.097992511,0,0,0]
[1013,null,null,null,"Demand Secondary","F22",1,86584749.311395109,76936238.405752629,0,0,0,0,0,0,0,9648510.9056424797,0,0,0]
[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,227300937.27825716,143920605.12410086,43313163.369793296,13739280.567145769,1799515.1097989697,0,1877432.2428976418,29322.0372473237,22367.823638335445,22599251.003634989,0,0,0]
[1016,null,"366","Underground Conduit"]
[1017,null,null,null,"Demand Primary","F20",1,122185000.93156713,58875312.438848339,38069719.115713447,12076018.266723881,85428.775956092504,0,1650152.3459665563,25772.343441545956,19659.999337178633,11382937.645580124,0,0,0]
[1018,null,null,null,"Demand Secondary","F22",1,57816473.628785163,51373735.377885029,0,0,0,0,0,0,0,6442738.2509001363,0,0,0]
[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,180027445.5603523,110249047.81673336,38069719.115713447,12076018.266723881,111399.7759560925,0,1650152.3459665563,25772.343441545956,19659.999337178633,17825675.896480262,0,0,0]
[1021,null,"367","Underground Conductors "]
[1022,null,null,null,"Demand Primary","F20",1,361101335.75670409,173998066.88767484,112509934.27798912,35689047.702169724,252473.25673862931,0,4876803.3047224516,76166.69453180331,58102.483672339135,33640741.149205275,0,0,0]
[1023,null,null,null,"Demand Secondary","F22",1,130059349.4401187,115566276.91367781,0,0,0,0,0,0,0,14493072.526440881,0,0,0]
[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,492447044.19682276,289564343.80135262,112509934.27798912,35689047.702169724,1538832.2567386292,0,4876803.3047224516,76166.69453180331,58102.483672339135,48133813.675646156,0,0,0]
[1026,null,"368","Line Transformers"]
[1027,null,null,null,"Demand Secondary","F21",null,461359804.94726652,271433043.68671137,117184462.78862175,27996024.625461407,1681318.5173793139,0,8646281.6237817574,54747.200633948894,323729.88951282576,34040196.615164191,0,0,0]
[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,461359804.94726652,271433043.68671137,117184462.78862175,27996024.625461407,1681318.5173793139,0,8646281.6237817574,54747.200633948894,323729.88951282576,34040196.615164191,0,0,0]
[1030,null,"369","Services"]
[1031,null,null,null,"Customer","F70",null,247394867.67844629,197824999.90236661,18982277.531109136,1703942.7256091235,0,0,0,717231.88397074805,149815.09348246944,28016600.541908175,0,0,0]
[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,247394867.67844629,197824999.90236661,18982277.531109136,1703942.7256091235,0,0,0,717231.88397074805,149815.09348246944,28016600.541908175,0,0,0]
[1034,null,"370","Meters"]
[1035,null,null,null,"Customer","F60",null,77249232.033496663,53461906.201597571,9013608.0196909383,1033599.2343132099,0,3325124.7319956622,763058.4890793619,173357.10676427119,36210.759359937991,8989901.9018080384,226232.79444384569,226232.79444384569,0]
[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,77249232.033496663,53461906.201597571,9013608.0196909383,1033599.2343132099,0,3325124.7319956622,763058.4890793619,173357.10676427119,36210.759359937991,8989901.9018080384,226232.79444384569,226232.79444384569,0]
[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",1,4572361.285618715,0,0,0,4572361.285618715,0,0,0,0,0,0,0,0]
[1042,null,null,null,null,null,null,4572361.285618715,0,0,0,4572361.285618715,0,0,0,0,0,0,0,0]
[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",1,24417796.74786067,0,0,0,24417796.74786067,0,0,0,0,0,0,0,0]
[1050]
[1051]
[1052,null,"D00","Unclassified Dist Plant - Acct 300",null,"F22",1,5594078.5092307599,4970706.2879956076,0,0,0,0,0,0,0,623372.22123515257,0,0,0]
[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,2614144654.4457235,1500508830.8317955,616032444.34819615,180091603.48196423,38762503.689541198,3325124.7319956622,29818676.164711528,1264092.4682835813,752913.61455557786,243135999.52579254,226232.79444384569,226232.79444384569,0]
[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,2908190.2282874882,1669289.842803041,685325.32502159476,200348.76056004711,43122.607718807842,3699.143135396685,33172.755951055042,1406.280772436287,837.60323395700061,270484.54903339862,251.68002887707996,251.68002887707996,0]
[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,624777.32739623997,358619.74794211244,147230.98949964021,43041.669679072133,9264.1902647400984,794.70068336974737,7126.626588547585,302.11653076382197,179.94541926449597,58109.202074644447,54.069357042515385,54.069357042515385,0]
[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,3532967.5556837283,2027909.5907451534,832556.31452123495,243390.43023911925,52386.797983547942,4493.8438187664324,40299.38253960263,1708.397303200109,1017.5486532214966,328593.75110804307,305.74938591959534,305.74938591959534,0]
[1068]
[1069,null,"390","Structures and Improvements"]
[1070,null,null,null,"Situs","F107D",null,29287052.671198189,16810653.950397614,6901597.6656494485,2017620.6652707767,434268.04453704256,37252.377368883142,334067.64156533423,14162.009985532282,8435.1187868854977,2723926.0888897181,2534.5543734778921,2534.5543734778921,0]
[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,10931275.422593918,6274509.4369441289,2575993.7603191682,753068.85394042323,162088.81294272898,13904.301048570014,124689.41278336053,5285.9136570482751,3148.3743931809345,1016694.5319740281,946.01229564058087,946.01229564058087,0]
[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,40218328.093792111,23085163.387341745,9477591.4259686172,2770689.5192112001,596356.8574797716,51156.678417453157,458757.05434869474,19447.923642580557,11583.493180066433,3740620.6208637459,3480.5666691184729,3480.5666691184729,0]
[1075]
[1076,null,"391","Office Furniture & Equipment"]
[1077,null,null,null,"Situs","F107D",null,2031874.0114788937,1166287.753884129,478818.30554794427,139978.27097221275,30128.602000922197,2584.4914574171603,23176.909147986265,982.5304158450291,585.2107700705966,188980.25319725458,175.8420425560428,175.8420425560428,0]
[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,6583269.7228170829,3778771.1319016903,1551370.8211416358,453529.45504378574,97616.639724188732,8373.7496834805734,75093.161977777083,3183.3975442559804,1896.0822975771632,612295.82742596918,569.72803836146431,569.72803836146431,0]
[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,8615143.7342959773,4945058.885785819,2030189.12668958,593507.72601599852,127745.24172511093,10958.241140897733,98270.071125763352,4165.9279601010094,2481.2930676477599,801276.0806232238,745.57008091750708,745.57008091750708,0]
[1085]
[1086,null,"392","Transportation Equipment"]
[1087,null,null,null,"Situs","F107D",null,22934639.744327322,13164393.718528071,5404629.0659224857,1579995.2155718971,340074.54644711746,29172.271589325246,261607.78606011067,11090.245260260286,6605.5267749109262,2133101.7579757147,1984.8050987148556,1984.8050987148556,0]
[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,781666.52486905828,448673.53508419852,184202.48441926605,53849.957236467904,11590.541289556941,994.25970540497985,8916.2093360927356,377.98167179309502,225.13190600045255,72701.130557822078,67.646831227796724,67.646831227796724,0]
[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,23716306.26919638,13613067.253612271,5588831.5503417514,1633845.172808365,351665.08773667441,30166.531294730226,270523.99539620342,11468.226932053381,6830.6586809113787,2205802.8885335368,2052.4519299426524,2052.4519299426524,0]
[1095]
[1096,null,"393","Stores Equipment"]
[1097,null,null,null,"Situs","F107D",null,2441553.4529444654,1401442.1546491734,575360.71657942224,168201.58577679223,36203.323548688066,3105.5931648879646,27849.985894380756,1180.6344861330056,703.20471067307449,227083.66125330955,211.2964405027401,211.2964405027401,0]
[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,35578.023718474818,20421.64678313633,8384.0872688880499,2451.013309184309,527.55048321775951,45.254330658649913,405.82665004303925,17.204063953559004,10.247014598471267,3309.03584208038,3.0789863571366096,3.0789863571366096,0]
[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,2477131.4766629403,1421863.8014323097,583744.80384831026,170652.59908597654,36730.874031905827,3150.8474955466145,28255.812544423796,1197.8385500865645,713.4517252715458,230392.69709538991,214.37542685987671,214.37542685987671,0]
[1102]
[1103,null,"394","Tools, Shop & Garage Equipment"]
[1104,null,null,null,"Situs","F107D",null,8941371.5497962646,5132312.3788886862,2107065.86656518,615981.95684861555,132582.54362439777,11373.194527559086,101991.24300880395,4323.67826814812,2575.2516645139194,831617.83155115624,773.80242460224861,773.80242460224861,0]
[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,420706.9306352592,241484.13651737841,99141.077901986762,28983.011940532389,6238.2370169268597,535.12838992985758,4798.8636373003037,203.43650894234631,121.17002602533388,39129.051222729802,36.408736753585785,36.408736753585785,0]
[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,9362078.4804315232,5373796.5154060647,2206206.9444671669,644964.96878914791,138820.78064132464,11908.322917488944,106790.10664610426,4527.1147770904663,2696.4216905392532,870746.88277388609,810.21116135583441,810.21116135583441,0]
[1111]
[1112,null,"395","Laboratory Equipment"]
[1113,null,null,null,"Situs","F107D",null,5447998.8116074717,3127130.0588801708,1283840.2109894799,375319.26172549766,80782.857091099548,6929.7142977728436,62143.505346111429,2634.4273845974708,1569.1069238904047,506706.7096776127,471.47964561970224,471.47964561970224,0]
[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,581433.29246115475,333740.44102488784,137016.81418858207,40055.646415377545,8621.4854659702396,739.5681862823991,6632.215638792668,281.1571442917375,167.46167474144559,54077.866150100024,50.318286064419439,50.318286064419439,0]
[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,6029432.1040686266,3460870.4999050586,1420857.025178062,415374.90814087522,89404.342557069787,7669.282484055243,68775.720984904096,2915.5845288892083,1736.5685986318504,560784.57582771278,521.79793168412164,521.79793168412164,0]
[1120]
[1121,null,"396","Power Operated Equipment"]
[1122,null,null,null,"Situs","F107D",null,31299785.408387311,17965954.687531799,7375905.2621329138,2156280.2705854978,464112.81996623392,39812.521617956423,357026.21258178062,15135.284471097439,9014.8165774091503,2911126.0531313764,2708.7398956250786,2708.7398956250786,0]
[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,153873.22381412337,88322.630030817716,36260.770047574122,10600.513465273503,2281.6302057627372,195.72278114989396,1755.1805419529769,74.406740638149216,44.317840226701371,14311.419227959805,13.316466383890083,13.316466383890083,0]
[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,31453658.632201433,18054277.317562617,7412166.0321804881,2166880.7840507715,466394.45017199666,40008.244399106319,358781.39312373358,15209.691211735588,9059.1344176358525,2925437.472359336,2722.0563620089688,2722.0563620089688,0]
[1129]
[1130,null,"397","Communication Equipment"]
[1131,null,null,null,"Situs","F107D",null,42366164.935199566,24318013.35309894,9983736.7830065917,2918656.6105230316,628204.95484806423,53888.671610526733,483256.71282002196,20486.528897155054,12202.103017509649,3940386.3286893712,3666.4443441792969,3666.4443441792969,0]
[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,6872342.0811948525,3944697.5376029029,1619491.7459810888,473444.00126219454,101903.0009778044,8741.4422847846272,78390.513954063863,3323.1810066565295,1979.3395549153036,639181.82880692929,594.74488175651425,594.74488175651425,0]
[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,49238507.016394421,28262710.890701842,11603228.52898768,3392100.611785226,730107.95582586864,62630.113895311362,561647.22677408578,23809.709903811585,14181.442572424952,4579568.1574963005,4261.189225935811,4261.189225935811,0]
[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,620236.51818479295,356013.34117372218,146160.93173023206,42728.847811848966,9196.8592035025795,788.92489089912851,7074.8310923910849,299.92078282985005,178.63759681076004,57686.871128113416,53.676387221509124,53.676387221509124,0]
[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,325832.1048579294,187026.35673828042,76783.489261540992,22446.969845366049,4831.4343069145934,414.45005290689426,3716.65814372655,157.55895871157364,93.844626153196387,30304.946727985418,28.198098171869933,28.198098171869933,0]
[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,946068.62304272235,543039.69791200256,222944.42099177305,65175.817657215011,14028.293510417174,1203.3749438060227,10791.489236117635,457.47974154142366,272.48222296395642,87991.817856098831,81.874485393379061,81.874485393379061,0]
[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,7640875.2283017552,4385832.5651002126,1800599.3034262068,526389.18413726718,113298.80070893384,9718.9966716306972,87156.915230463914,3694.8119189826493,2200.6888473922804,710661.4520071072,661.25512677950167,661.25512677950167,0]
[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,758890.86982941651,435600.39796577563,178835.32066195796,52280.914670492974,11252.82416628894,965.28965826894182,8656.4150355320216,366.96830497466982,218.57216925038216,70582.815626970609,65.675784952241742,65.675784952241742,0]
[1163,null,null,"Remove Capital Lease"]
[1164,null,null,null,"Situs","F107D",null,-7640875.2283017552,-4385832.5651002126,-1800599.3034262068,-526389.18413726718,-113298.80070893384,-9718.9966716306972,-87156.915230463914,-3694.8119189826493,-2200.6888473922804,-710661.4520071072,-661.25512677950167,-661.25512677950167,0]
[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,-758890.86982941651,-435600.39796577563,-178835.32066195796,-52280.914670492974,-11252.82416628894,-965.28965826894182,-8656.4150355320216,-366.96830497466982,-218.57216925038216,-70582.815626970609,-65.675784952241742,-65.675784952241742,0]
[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,651920.90595803247,374200.0561178978,153627.46990149608,44911.623806942822,9666.6749024434866,829.22661682839919,7436.2443358704122,315.24204513192444,187.76318474743391,60633.76822407492,56.418411299630471,56.418411299630471,0]
[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,176241542.89172789,101161957.89652278,41531943.643076159,12141494.161590837,2613307.3565661306,224174.70742399048,2010328.4970555038,85223.136596221811,50760.257994061911,16391848.712761346,15252.261070435849,15252.261070435849,0]
[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,1528591.3417160714,877405.46533157059,360217.96232485102,105306.5159688584,22665.932974406551,1944.3288521966804,17436.131596351108,739.16368738840163,440.25766910509094,142171.00920660846,132.28705236758134,132.28705236758134,0]
[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,41075662.695190601,23577270.103084628,9679625.3605581243,2829752.3422358739,609069.40404576366,52247.185969075326,468536.38419581228,19862.495273336976,11830.418648603432,3820359.4772749906,3554.7619521981337,3554.7619521981337,0]
[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,42604254.036906675,24454675.568416197,10039843.322882975,2935058.8582047322,631735.33702017018,54191.514821272009,485972.51579216338,20601.658960725377,12270.676317708523,3962530.486481599,3687.0490045657152,3687.0490045657152,0]
[1199]
[1200,null,"I00","Unclass Intangible Plant - Acct 300",null,"F102D",null,-21641.772223390104,-12422.292806490657,-5099.9602566479589,-1490.9280002059197,-320.90392328929426,-27.527777371397676,-246.8604774652562,-10.465067884201224,-6.2331611689468813,-2012.8549168443642,-1.8729180110550756,-1.8729180110550756,0]
[1201]
[1202,null,"TOTAL INTANGIBLE PLANT",null,null,null,null,42582612.264683284,24442253.275609706,10034743.362626327,2933567.9302045261,631414.43309688091,54163.987043900612,485725.65531469812,20591.193892841176,12264.443156539577,3960517.6315647545,3685.1760865546603,3685.1760865546603,0]
[1203]
[1204]
[1205,null,"TOTAL ELECTRIC PLANT IN SERVICE",null,null,null,null,2832968809.6021347,1626113042.0039279,667599131.35389864,195166665.57375962,42007225.479204208,3603463.4264635532,32314730.317081731,1369906.7987726443,815938.31570617936,263488365.87011865,245170.23160083618,245170.23160083618,0]
[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,4140116.03230769,1994930.8268346228,1289954.1944979895,409183.74965275545,2894.6682674605108,0,55913.754807864061,873.26997142836478,666.15933077251441,385699.40894479788,0,0,0]
[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,4140116.03230769,1994930.8268346228,1289954.1944979895,409183.74965275545,2894.6682674605108,0,55913.754807864061,873.26997142836478,666.15933077251441,385699.40894479788,0,0,0]
[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,10661946.573203498,6119915.7283592541,2512525.4632831551,734514.46206001018,158095.20818928065,13561.72168264816,121617.26842894258,5155.6773407729243,3070.8035681870774,991644.8321089854,922.704091131577,922.704091131577,0]
[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,10661946.573203498,6119915.7283592541,2512525.4632831551,734514.46206001018,158095.20818928065,13561.72168264816,121617.26842894258,5155.6773407729243,3070.8035681870774,991644.8321089854,922.704091131577,922.704091131577,0]
[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,-14272.2703504249,-8192.2274884104027,-3363.3110453234431,-983.23405644937395,-211.62904324197609,-18.153960624642075,-162.79902758662362,-6.9014809201920446,-4.1106319955087729,-1327.4333198247043,-1.2351480240175474,-1.2351480240175474,0]
[1247]
[1248,null,"165","Prepayments",null,"F102D",null,2120801.3498383425,1217331.6990934319,499774.34771867329,146104.58342829678,31447.215443142017,2697.604743488258,24191.273636279042,1025.5320066152688,610.82320266615079,197251.19461605581,183.53797484704953,183.53797484704953,0]
[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,2120801.3498383425,1217331.6990934319,499774.34771867329,146104.58342829678,31447.215443142017,2697.604743488258,24191.273636279042,1025.5320066152688,610.82320266615079,197251.19461605581,183.53797484704953,183.53797484704953,0]
[1251]
[1252,null,"182","Misc Regulatory Assets",null,"F102D",null,30248657.10009633,17362611.140247371,7128203.1543023996,2083866.7634815674,448526.70277910016,38475.513457962246,345036.34255711077,14627.002201617588,8712.0755593820304,2813362.8587987465,2617.773355537372,2617.773355537372,0]
[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,30248657.10009633,17362611.140247371,7128203.1543023996,2083866.7634815674,448526.70277910016,38475.513457962246,345036.34255711077,14627.002201617588,8712.0755593820304,2813362.8587987465,2617.773355537372,2617.773355537372,0]
[1255]
[1256,null,"186","Misc Deferred Debits",null,"F102D",null,18691.79225047135,10729.015813339687,4404.7870303290492,1287.7002933308906,277.16165776857417,23.775478756184334,213.21103983553181,9.0385793159377084,5.3835218498297994,1738.4835931010921,1.6176214222868099,1.6176214222868099,0]
[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,2740862.3295896985,1476023.0972867846,691235.33398269501,191100.61386391852,67185.591808586367,15250.327073032488,27492.384014256422,1258.0595900297781,1220.8519503540704,267133.89065305999,1386.4346694851961,1575.7446974961965,0]
[1260]
[1261,null,"OWC","Other Working Capital",null,"F137D",null,2766671.2173875803,1521565.9870469689,649698.68935737992,196263.02940831185,77431.289896559116,24497.272015313447,28518.106916018914,1578.6509595831819,633.21716600321543,261683.98122659457,2259.5720263120079,2541.4213685355653,0]
[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,2766671.2173875803,1521565.9870469689,649698.68935737992,196263.02940831185,77431.289896559116,24497.272015313447,28518.106916018914,1578.6509595831819,633.21716600321543,261683.98122659457,2259.5720263120079,2541.4213685355653,0]
[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,52683474.124323182,29694915.267193362,12772432.659127299,3761337.6681317417,785646.20899865532,94488.060490576143,602819.54237272078,24520.329168442848,14915.203667219379,4917187.2166215153,7370.4045907114723,7841.5639609460295,0]
[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,-3713635.9069141969,-2131612.519353983,-875131.45122439589,-255836.89260921199,-55065.745997860962,-4723.6493124844865,-42360.206162882947,-1795.7610616131153,-1069.5838996755879,-345397.32779014937,-321.38475096985019,-321.38475096985019,0]
[1284]
[1285,null," 2283","Accum Prov for Pension & Benefits",null,"F102D",null,-369840.61410492397,-212287.06931765354,-87154.250297063933,-25478.769552265803,-5483.9919223306888,-470.4277442204106,-4218.6485303320251,-178.83965753782491,-106.51974943377199,-34398.083986174686,-32.006673955663508,-32.006673955663508,0]
[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,-10392.459117289516,-26709.083547791728,-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,-2795275.9583334243,-929984.70861297811,-761504.30430171313,-253464.24315284769,-5222.7950065945979,-521330.18732333824,-20257.95035961549,-645.12976609026407,-1151.859935128072,-194487.33088165737,-54824.334066289513,-52403.114927171846,0]
[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,13045620.050409093,7235894.202278344,3047692.3160828925,919719.2696952566,398918.77931997797,44216.316114958594,133723.45017167795,7712.4090487019766,2725.0213669841314,1249001.561208115,3008.3625610928138,3008.3625610928138,0]
[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,13045620.050409093,7235894.202278344,3047692.3160828925,919719.2696952566,398918.77931997797,44216.316114958594,133723.45017167795,7712.4090487019766,2725.0213669841314,1249001.561208115,3008.3625610928138,3008.3625610928138,0]
[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,-458952620.983136,-264716974.18143791,-108599109.33945169,-31577072.885679539,-5051439.3894527685,-558281.45308197988,-5311092.5682418104,-227707.82301257463,-139175.79347714898,-42695920.641735591,-37923.453782524062,-37923.453782524062,0]
[1310,null,null,null," Labor","F138D",null,2835887.4743088093,1572955.6475179885,662514.50152081111,199930.73128995762,86717.899583823149,9611.8464700003042,29069.117136469697,1676.5415621064321,592.37153404692572,271510.88787927467,653.96490716553933,653.96490716553933,0]
[1311,null,null,null,"Total Accum Deferred Income Taxes ","F42",null,-456116733.50882721,-263144018.53391993,-107936594.83793087,-31377142.154389583,-4964721.4898689454,-548669.60661197954,-5282023.4511053404,-226031.2814504682,-138583.42194310206,-42424409.753856316,-37269.488875358526,-37269.488875358526,0]
[1312]
[1313]
[1314,null,"283","Accum Deferred Income Taxes ",null,"F104D",null,-2356262.8174157068,-1359056.980797665,-557547.84185101173,-162116.6964118641,-25934.090500017017,-2866.2170546754901,-27267.149954593904,-1169.0519937545387,-714.52854229714364,-219200.86227626083,-194.69901678375621,-194.69901678375621,0]
[1315,null,null,null," Labor","F138D",null,-19589751.206779081,-10865667.299329545,-4576519.4752091495,-1381082.0492848584,-599030.14256078366,-66396.739183368525,-200803.72640418442,-11581.218361809153,-4091.9856937503068,-1875543.6496234883,-4517.4605640725295,-4517.4605640725295,0]
[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,-21946014.024194788,-12224724.280127211,-5134067.3170601614,-1543198.7456967225,-624964.2330608007,-69262.956238044018,-228070.87635877833,-12750.270355563691,-4806.5142360474501,-2094744.511899749,-4712.1595808562861,-4712.1595808562861,0]
[1318]
[1319,null,"255","Accum Investment Tax Credit",null,"F104D",null,-21222.843912755045,-12241.017410631361,-5021.8297950630722,-1460.1840330248183,-233.5881849142724,-25.815998419976989,-245.59504277486405,-10.529643724785906,-6.4357539457387629,-1974.3407446936137,-1.7536527812718641,-1.7536527812718641,0]
[1320,null,"TOTAL RATE BASE DEDUCTIONS",null,null,null,null,-475521887.09510899,-272826182.45692807,-111950783.0090308,-32600620.158180088,-5260223.8513526544,-1721873.840766459,-5457044.9395332169,-244091.86200358544,-169708.39769814027,-45105474.26867687,-94152.765039118298,-91731.545900000623,0]
[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,-3360196.2576226606,-1619123.4850027487,-1046951.1537918804,-332101.24874128465,-2349.3673615611847,0,-45380.657978875861,-708.76237936071448,-540.66747713699374,-313040.91488981299,0,0,0]
[1353]
[1354,null,"108361","Structures and Improvements",null,"F119",null,-8915903.9065797944,-4296162.5745588243,-2777967.465714464,-881193.41669862566,-6233.7828004588782,0,-120412.48627640642,-1880.6214823445641,-1434.6005119882182,-830618.9585366837,0,0,0]
[1355]
[1356,null,"108362","Station Equipment",null,"F120",null,-98103208.506054446,-47271408.176215976,-30566448.939731263,-9695921.1761749275,-68591.373377583877,0,-1324919.0852302732,-20692.798322698342,-15785.153656334223,-9139441.8033454176,0,0,0]
[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,-174009382.47800928,-83052132.199379787,-53455781.298564389,-16956599.796845201,-2132682.6058151242,0,-2317069.4442789326,-36188.361421193862,-27605.683711607988,-16031323.087993069,0,0,0]
[1366]
[1367,null,"108365","Overhead Conductors",null,"F122",null,-86471349.601963431,-54751243.482015781,-16477484.593613332,-5226789.4159483053,-684583.6274883108,0,-714225.38672096177,-11154.886399571658,-8509.3177389664143,-8597358.8920382112,0,0,0]
[1368]
[1369,null,"108366","Underground Conduit",null,"F123",null,-64173863.715675086,-39300159.747043334,-13570602.85236791,-4304703.363782065,-39710.356484319535,0,-588225.04219035082,-9186.9928526919339,-7008.1431983180955,-6354267.2177561065,0,0,0]
[1370]
[1371,null,"108367","Underground Conductors ",null,"F124",null,-181161252.55483162,-106524833.14998724,-41390116.681288838,-13129274.833519079,-566105.09167992068,0,-1794076.7551727784,-28020.177899225495,-21374.722099906805,-17707451.143184669,0,0,0]
[1372]
[1373,null,"108368","Line Transformers",null,"F125",null,-106924707.95047767,-62907298.410246596,-27158660.823170692,-6488356.2129865121,-389662.23219870985,0,-2003861.471170244,-12688.206419630087,-75027.610814417974,-7889152.9834708776,0,0,0]
[1374]
[1375,null,"108369","Services",null,"F126",null,-68238648.668842077,-54565847.678769,-5235860.3051677756,-469996.60945189575,0,0,0,-197833.2655145684,-41323.32907862759,-7727787.4808601979,0,0,0]
[1376]
[1377,null,"108370","Meters",null,"F127",null,-27116856.64456293,-18766773.574980874,-3164053.6751777246,-362825.124949435,0,-1167221.0623882851,-267857.00148850062,-60853.676971242094,-12711.090385059422,-3155732.0985962129,-79414.669812801629,-79414.669812801629,0]
[1378]
[1379,null,"108371","Install on Customers' Premises",null,"F128",null,-3491327.7789791804,0,0,0,-3491327.7789791804,0,0,0,0,0,0,0,0]
[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,-12247790.932337198,0,0,0,-12247790.932337198,0,0,0,0,0,0,0,0]
[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,3030553.9546153801,1739526.1442319751,714160.77041331423,208778.54643472767,44937.015496581182,3854.7866465620195,34568.518164700574,1465.4508204973795,872.84585732267533,281865.33733669191,262.26960650379726,262.26960650379726,0]
[1390]
[1391]
[1392,null,"TOTAL DISTRIBUTION PLANT DEPR",null,null,null,null,-831183935.04132009,-471315456.33396816,-194129767.01817495,-57638982.652662605,-19584100.133025788,-1163366.2757417231,-9141458.8123426251,-377742.29884202976,-210447.47281504102,-77464309.243334576,-79152.400206297825,-79152.400206297825,0]
[1393]
[1394,null,null,null,null,null,null,"GENERAL PLANT"]
[1395,null,"108GP","General Plant Accumulated Depr"]
[1396,null,null,null,"Situs","F107D",null,-49048346.644550994,-28153559.579300594,-11558416.564016405,-3379000.2325748526,-727288.26025062578,-62388.23479562698,-559478.13083759393,-23717.756195968952,-14126.673478960145,-4561881.7482917756,-4244.7324042976297,-4244.7324042976297,0]
[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,-8676173.4827576336,-4980089.7232547486,-2044571.0030172162,-597712.13958655938,-128650.19005912665,-11035.86941049338,-98966.217110912665,-4195.4394277393521,-2498.8705679714467,-806952.32691196597,-750.85170545010703,-750.85170545010703,0]
[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,-57724520.127308629,-33133649.302555341,-13602987.567033622,-3976712.3721614121,-855938.45030975249,-73424.104206120363,-658444.34794850659,-27913.195623708303,-16625.544046931591,-5368834.0752037419,-4995.5841097477369,-4995.5841097477369,0]
[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,-57724520.127308629,-33133649.302555341,-13602987.567033622,-3976712.3721614121,-855938.45030975249,-73424.104206120363,-658444.34794850659,-27913.195623708303,-16625.544046931591,-5368834.0752037419,-4995.5841097477369,-4995.5841097477369,0]
[1414]
[1415]
[1416,null,"TOTAL ACCUM DEPR - PLANT IN SERVICE",null,null,null,null,-888908455.16862869,-504449105.63652349,-207732754.58520856,-61615695.024824016,-20440038.583335541,-1236790.3799478435,-9799903.1602911316,-405655.49446573807,-227073.0168619726,-82833143.318538323,-84147.984316045564,-84147.984316045564,0]
[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,-10485.384134249296,-6018.5695773750604,-2470.9178993466835,-722.35086097853491,-155.47714258998127,-13.337138803690157,-119.60327957753248,-5.0702990320843746,-3.0199508872225103,-975.22313754023389,-0.90742405913698188,-0.90742405913698188,0]
[1425,null,null,"System Overheads",null,"F108D",null,-1692811.2879373634,-971667.0736494998,-398916.97414479248,-116619.82772014904,-25100.984248433611,-2153.2123980015299,-19309.333749809339,-818.57367597003383,-487.5555235223369,-157444.75494163611,-146.4989427745941,-146.4989427745941,0]
[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,-1703296.6720716127,-977685.64322687488,-401387.89204413915,-117342.17858112758,-25256.461391023593,-2166.5495368052202,-19428.937029386871,-823.64397500211817,-490.57547440955943,-158419.97807917636,-147.40636683373108,-147.40636683373108,0]
[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,-43918.357313874585,-25208.965721549837,-10349.516413260662,-3025.5890306217725,-651.22084369834101,-55.863020374421673,-500.9620535731936,-21.237105071994275,-12.649158145972546,-4084.752419832666,-3.8007738728627607,-3.8007738728627607,0]
[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,-32013930.688287534,-18375871.291482829,-7544196.1260866299,-2205478.6071647629,-474702.15709412529,-40720.896037251019,-365172.22959720751,-15480.615655447506,-9220.5013328770874,-2977547.1772034043,-2770.5433165015588,-2770.5433165015588,0]
[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,-32057849.045601409,-18401080.25720438,-7554545.6424998902,-2208504.1961953845,-475353.37793782365,-40776.759057625444,-365673.19165078067,-15501.852760519499,-9233.1504910230597,-2981631.9296232369,-2774.3440903744217,-2774.3440903744217,0]
[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,-33761145.717673019,-19378765.900431253,-7955933.5345440293,-2325846.3747765119,-500609.83932884724,-42943.308594430666,-385102.12868016755,-16325.496735521618,-9723.725965432619,-3140051.9077024134,-2921.750457208153,-2921.750457208153,0]
[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 2015"]
[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,41239241.294534355,36820727.360347882,784507.41835345107,30851.232000595279,339836.66921405884,12222.782970845437,93549.954395313471,102764.5668541584,21811.092988892633,3044115.4941121568,-5667.3766874762196,-5477.9000155250023,0]
[15]
[16,null,null,null,"Operating Expenses"]
[17,null,null,null,"Operation & Maintenance Expenses",null,null,40028388.748571359,34754318.021342874,910932.96054085577,202444.74362895818,324141.18608957733,204697.00436085387,94563.531887270365,97191.554276293566,20343.396764772078,3416282.3665000768,1321.4600758342963,2152.5231039867585,0]
[18,null,null,null,"Depreciation Expense",null,null,650820.85596177203,566755.23685960588,12664.863004059407,225.15695892599592,6708.0404035974771,423.97614404808297,2240.0940609556646,1706.6645214341549,356.48736557325145,59734.978335274529,2.6791541488030517,2.6791541488030517,0]
[19,null,null,null,"Amortization Expense",null,null,1765606.7239751965,1537545.7745107242,34358.406116452803,610.82652313295898,18198.18945996512,1150.2015091851047,6077.1333618610124,4629.9966066100542,967.11173881819718,162054.54763648266,7.2682559822123505,7.2682559822123505,0]
[20,null,null,null,"Taxes Other Than Income",null,null,359080.81808806304,127802.3470060687,19502.835745169723,35102.087161120122,541.52003937588711,59184.143207083085,2649.9232780594721,-67.624754451124588,-33.193622461910238,113585.58122041468,415.94459034266396,397.25421734152133,0]
[21,null,null,null,"Income Taxes - Federal",null,null,-1105746.4948441782,-508146.82421366079,-140632.33895225913,-84514.275295568325,-5873.6067920763453,-109360.8767748251,-7034.4145620189784,-731.1281178009807,-132.17224798157491,-237689.58055685207,-5788.3991823924671,-5842.8781487418746,0]
[22,null,null,null,"Income Taxes - State",null,null,-150252.58407687786,-69048.713954386898,-19109.599199163647,-11484.086374004972,-798.12561240389743,-14860.326855158661,-955.86010929233385,-99.348168412093401,-17.960013343998988,-32298.066377184419,-786.54731340162834,-793.95010012535113,0]
[23,null,null,null,"Income Taxes Deferred",null,null,16092.57784482534,5727.5942193106748,874.03973315838812,1573.1363016379037,24.268780032834002,2652.3985235705331,118.75904945868842,-3.0306732368395046,-1.4876064844238783,5090.4551726597128,18.640986546882914,17.8033581709891,0]
[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,931249.07000000018,820185.98521437496,50927.636832585318,15879.485408796683,0,26871.44034096886,3919.3058053620407,0,0,13465.21639791238,0,0,0]
[26]
[27,null,null,null,"Total Operating Expenses",null,null,42495239.715520158,37235139.420984909,869518.80382085859,159837.07431299856,342941.47236806829,170757.96045572578,101578.47277165594,102627.08369043675,21482.182378891615,3500225.498328784,-4808.9534329392363,-4059.300159236941,0]
[28]
[29,null,null,null,"Operating Revenue For Return",null,null,-1255998.420985803,-414412.06063702703,-85011.385467407526,-128985.84231240329,-3104.8031540094526,-158535.17748488035,-8028.518376342472,137.48316372165573,328.91061000101763,-456110.00421662722,-858.42325453698322,-1418.5998562880613,0]
[30]
[31]
[32,null,null,null,"Rate Base :"]
[33,null,null,null,"Electric Plant In Service",null,null,66900884.59637934,58259390.964823768,1301879.8191576402,23144.924731890518,689550.48504973657,43582.467932227373,230269.62471195363,175435.9362446552,36644.984385202697,6140434.5840603448,275.40264096194232,275.40264096194232,0]
[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,10884.429511081644,4307.8588190288583,2856.9443886011186,923.61584338850832,57.392881162636861,1508.7706774262501,90.700754860623434,3.2326229537994093,4.1256499614412201,823.56379696341594,157.77025145273933,150.45382528225142,0]
[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,132495.12657373352,52439.156219247932,34777.312673708177,11243.087931312721,698.63809089238521,18366.122144739129,1104.0916736477852,39.350412163792491,50.221145103061254,10025.163873689207,1920.5222850235666,1831.4601242057472,0]
[41,null,null,null,"Cash Working Capital",null,null,716828.53383300884,627781.20698604453,14348.021607666165,2701.1728904036231,5823.2981300027113,2674.4321896442457,1640.6176620074011,1761.4911856710635,368.77831439059298,59869.341587849463,-76.846759860484042,-62.97996081035091,0]
[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,67761092.686297163,58943919.186848097,1353862.0978276159,38012.801396995368,696129.81415179418,66131.792944036992,233105.03480246942,177240.01046544386,37068.109494657787,6211152.6533188475,2276.8484175777644,2194.3366296395902,0]
[46]
[47,null,null,null,"Rate Base Deductions :"]
[48,null,null,null,"Accum Provision For Depreciation",null,null,-3952231.4961808431,-3441727.2852017186,-76909.751740345615,-1367.3077875425167,-40735.831247406815,-2574.6745126351084,-13603.390581319441,-10364.039832526001,-2164.8362699241711,-362751.83967709169,-16.269665166730544,-16.269665166730544,0]
[49,null,null,null,"Accum Provision For Amortization",null,null,-54758493.572267883,-47678410.124182574,-1063279.7127384064,-18903.072740001284,-566038.75196435279,-34935.87531303196,-188665.75004406669,-144009.64111647292,-30080.673110624273,-5033728.4434082732,-220.76382504285598,-220.76382504285598,0]
[50,null,null,null,"Accum Deferred Income Taxes",null,null,-10610295.95924696,-9157025.0555538423,-211561.09593943777,-10073.110692685568,-89307.884896657371,24675.365299239595,-26096.183429916819,-19126.807046359703,-2628.4788728871954,-1119553.8964304279,200.59415801079678,200.59415801079678,0]
[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,-1200097.4433116554,-399270.87262997282,-326937.08323816879,-108819.95005602701,-2242.3055997991801,-223822.99073646474,-8697.3575402565202,-276.97393546459369,-494.52869190936633,-83499.358212468927,-23537.763041988026,-22498.259629135446,0]
[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,-86146886.033315033,-65487703.825160861,-2352453.750817514,-1835323.2899653015,-723856.93026522663,-3096500.9232685575,-368787.41971868352,-173777.46193082322,-35368.516945345,-12027005.0139072,-23574.202374186814,-22534.698961334234,0]
[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,-18385793.347017869,-6543784.6383127645,-998591.65298989811,-1797310.4885683062,-27727.11611343245,-3030369.1303245206,-135682.3849162141,3462.5485346206406,1699.592549312787,-5815852.3605883522,-21297.353956609051,-20340.362331694643,0]
[59]
[60]
[61,null,null,null,"Return On Rate Base",null,null,6.831352867291543E-2,6.3329110528899987E-2,8.5131279850851643E-2,7.1766032153493003E-2,0.11197713968187756,5.231546741234884E-2,5.9171412569879303E-2,3.9705772308177394E-2,0.19352321245113005,7.8425306547927176E-2,4.0306568425632759E-2,6.974309666438834E-2]
[62]
[63,null,null,null,"Return On Equity",null,null,8.2849869526211053E-2,7.3190518834347476E-2,0.11544114734090082,8.9540508417295842E-2,0.16746599101173898,5.1847076493835201E-2,6.5133276946396063E-2,2.7410630030187576E-2,0.32549489060720521,0.10244557875262038,2.8574918463688925E-2,8.5620242751033554E-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 2015"]
[]
[]
[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,-18385793.347017869,-6543784.6383127645,-998591.65298989811,-1797310.4885683062,-27727.11611343245,-3030369.1303245206,-135682.3849162141,3462.5485346206406,1699.592549312787,-5815852.3605883522,-21297.353956609051,-20340.362331694643,0]
[84]
[85]
[86,null,null,null,"Return On Ratebase ($$)",6.9331348082225699E-2,null,-1274711.8383099653,-453689.41053398367,-69233.705485447761,-124609.95909476437,-1922.3583385766742,-210099.5769921609,-9407.0426572525703,240.06315770538416,117.83504263436218,-403220.88440678507,-1476.5742603960289,-1410.2247409373133,0]
[87,null,null,null,"Operating & Maintenance Expense",null,null,40028388.748571359,34754318.021342874,910932.96054085577,202444.74362895818,324141.18608957733,204697.00436085387,94563.531887270365,97191.554276293566,20343.396764772078,3416282.3665000768,1321.4600758342963,2152.5231039867585,0]
[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,650820.85596177203,566755.23685960588,12664.863004059407,225.15695892599592,6708.0404035974771,423.97614404808297,2240.0940609556646,1706.6645214341549,356.48736557325145,59734.978335274529,2.6791541488030517,2.6791541488030517,0]
[90,null,null,null,"Amortization Expense",null,null,1765606.7239751965,1537545.7745107242,34358.406116452803,610.82652313295898,18198.18945996512,1150.2015091851047,6077.1333618610124,4629.9966066100542,967.11173881819718,162054.54763648266,7.2682559822123505,7.2682559822123505,0]
[91,null,null,null,"Taxes Other Than Income",null,null,359080.81808806304,127802.3470060687,19502.835745169723,35102.087161120122,541.52003937588711,59184.143207083085,2649.9232780594721,-67.624754451124588,-33.193622461910238,113585.58122041468,415.94459034266396,397.25421734152133,0]
[92,null,null,null,"Federal Income Taxes",null,null,-1105746.4948441782,-508146.82421366079,-140632.33895225913,-84514.275295568325,-5873.6067920763453,-109360.8767748251,-7034.4145620189784,-731.1281178009807,-132.17224798157491,-237689.58055685207,-5788.3991823924671,-5842.8781487418746,0]
[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,-150252.58407687786,-69048.713954386898,-19109.599199163647,-11484.086374004972,-798.12561240389743,-14860.326855158661,-955.86010929233385,-99.348168412093401,-17.960013343998988,-32298.066377184419,-786.54731340162834,-793.95010012535113,0]
[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,16092.57784482534,5727.5942193106748,874.03973315838812,1573.1363016379037,24.268780032834002,2652.3985235705331,118.75904945868842,-3.0306732368395046,-1.4876064844238783,5090.4551726597128,18.640986546882914,17.8033581709891,0]
[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,931249.07000000018,820185.98521437496,50927.636832585318,15879.485408796683,0,26871.44034096886,3919.3058053620407,0,0,13465.21639791238,0,0,0]
[99,null,null,null,"Revenue Credits",null,null,-8213376.1754447324,-5790936.2945314273,-667876.17410711537,-96592.841879463987,-53185.352257263396,-32049.455218831419,-131746.0872156847,-13013.604256957064,-3357.1795847327908,-1424474.8628470071,-68.751344152808201,-75.572202097650262,0]
[100]
[101,null,null,null,"Total Revenue Requirements",null,null,33007151.701765459,30990513.715919495,132408.92422829545,-61365.726661229826,287833.76177222829,-71391.071755266545,-39574.657101281337,89853.542591185076,18242.837836793184,1672529.7510749919,-6354.2790374880733,-5545.097102271905,0]
[102,null,null,null,"Operating Revenues",null,null,33025865.119089618,31029791.065816455,116631.2442463357,-65741.609878868709,286651.31695679546,-19826.672247985982,-38196.132820371233,89750.962597201345,18453.913404159841,1619640.6312651497,-5736.1280316290267,-5553.4722176226514,0]
[103]
[104,null,null,null,"Increase / (Decrease) Required to "]
[105,null,null,null,"Earn Equal Rates of Return",null,null,-18713.417324159294,-39277.34989695996,15777.679981959751,4375.8832176388823,1182.4448154328275,-51564.399507280563,-1378.5242809101037,102.57999398373067,-211.0755673666572,52889.119809842203,-618.15100585904656,8.3751153507464551,0]
[106]
[107,null,null,null,"Existing Revenues",null,null,33025865.119089622,31029791.065816455,116631.2442463357,-65741.609878868709,286651.31695679546,-19826.672247985982,-38196.132820371233,89750.962597201345,18453.913404159841,1619640.6312651497,-5736.1280316290276,-5553.4722176226524,0]
[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,-5.6662913315607766E-4,-1.2657948554551924E-3,0.13527833029574707,-6.6561850640737358E-2,4.125028372400771E-3,2.6007591623207742,3.6090676702613518E-2,1.1429403208086525E-3,-1.143798406028485E-2,3.2654848729331352E-2,0.10776450637966238,-1.5080862967442198E-3]
[]
[]
[]
[]
[]
[]
[]
[]
[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,31029791.065816455,31029791.065816455,0,0,0,0,0,0,0,0,0,0,0]
[127]
[128,null,"442","Commercial & Industrial Sales",null,"A",null,1601217.8603150076,0,116631.2442463357,-65741.609878868709,0,-19826.672247985982,-38196.132820371233,0,0,1619640.6312651497,-5736.1280316290276,-5553.4722176226524,0]
[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,1601217.8603150076,0,116631.2442463357,-65741.609878868709,0,-19826.672247985982,-38196.132820371233,0,0,1619640.6312651497,-5736.1280316290276,-5553.4722176226524,0]
[132]
[133,null,"444","Public Street & Highway Lighting",null,"A",null,394856.19295815664,0,0,0,286651.31695679546,0,0,89750.962597201345,18453.913404159841,0,0,0,0]
[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,33025865.119089618,31029791.065816455,116631.2442463357,-65741.609878868709,286651.31695679546,-19826.672247985982,-38196.132820371233,89750.962597201345,18453.913404159841,1619640.6312651497,-5736.1280316290276,-5553.4722176226524,0]
[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,652655.30710571923,582370.23610841751,12671.121490295147,557.76005027622261,5399.4440648318432,-622.90601661165078,1459.3741547145039,1628.7222113519217,341.99867710886366,49035.677161344785,-99.520389919200454,-86.600406090850015,0]
[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,33678520.426195338,31612161.301924873,129302.36573663085,-65183.849828592487,292050.76102162729,-20449.578264597632,-36736.758665656729,91379.684808553269,18795.912081268703,1668676.3084264945,-5835.6484215482278,-5640.0726237135023,0]
[155]
[156,null,"Other Electric Operating Revenues"]
[157,null,"450","Forfeited Discounts & Interest",null,"A",1,3627201.35,2455013.6700000004,175835.65412525187,5338.0709621164806,33846.493029474586,4614.996537334182,108617.97856530805,8606.8101050832956,1797.7868654421188,833458.54795214697,35.670928921283426,35.670928921283426,0]
[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,3627201.35,2455013.6700000004,175835.65412525187,5338.0709621164806,33846.493029474586,4614.996537334182,108617.97856530805,8606.8101050832956,1797.7868654421188,833458.54795214697,35.670928921283426,35.670928921283426,0]
[160]
[161,null,"451","Misc Electric Revenue",null,"A",1,3919411.11,2745599.035065101,476897.17980232643,89925.45450845336,13834.446107694996,26798.689835976667,21575.189860871691,2760.8508289004913,1210.9205604997301,540807.19476252678,1.0743338243480851,1.0743338243480851,0]
[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,5034.9202436862133,4362.2321447091135,90.610092062654445,1.6108735459903996,57.125149115534633,0.9320685142704962,17.934588473640829,14.526329514665404,3.0342535835809419,486.90296446990027,5.8898484314091389E-3,5.8898484314091389E-3,0]
[164,null,null,null,null,null,null,3924446.0302436859,2749961.2672098102,476987.78989438911,89927.065381999346,13891.57125681053,26799.621904490938,21593.124449345331,2775.3771584151568,1213.954814083311,541294.09772699664,1.0802236727794943,1.0802236727794943,0]
[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,9073.4880953269549,3591.121213198363,2381.6085971792327,769.94548507193088,47.843906146437078,1257.7427936179483,75.610046316819037,2.6947821066889159,3.4392280984970984,686.54000651865385,131.52058147794574,125.42145559443735,0]
[171,null,null,null,null,null,null,9073.4880953269549,3591.121213198363,2381.6085971792327,769.94548507193088,47.843906146437078,1257.7427936179483,75.610046316819037,2.6947821066889159,3.4392280984970984,686.54000651865385,131.52058147794574,125.42145559443735,0]
[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,7560720.8683390133,5208566.0584230097,655205.05261682021,96035.081829187766,47785.908192431554,32672.36123544307,130286.7130609702,11384.882045605142,3015.1809076239269,1375439.1856856623,168.27173407200866,162.17260818850028,0]
[180]
[181,null,"Total Electric Operating Revenues",null,null,null,null,41239241.294534355,36820727.360347882,784507.41835345107,30851.232000595279,339836.66921405884,12222.782970845437,93549.954395313471,102764.56685415842,21811.092988892629,3044115.4941121568,-5667.3766874762196,-5477.9000155250023,0]
[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,931249.07000000018,820185.98521437496,50927.636832585318,15879.485408796683,0,26871.44034096886,3919.3058053620407,0,0,13465.21639791238,0,0,0]
[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,931249.07000000018,820185.98521437496,50927.636832585318,15879.485408796683,0,26871.44034096886,3919.3058053620407,0,0,13465.21639791238,0,0,0]
[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,1132890.9942976029,984524.17463120283,26279.638294136155,6382.0860674722762,8655.7997639310579,6370.4316583281152,2475.103529708419,2680.9417992989447,559.99399254176512,94922.791395546505,20.016582718513842,20.016582718513842,0]
[494]
[495,null,"902","Meter Reading Expense",null,"F47",null,5025804.7047491614,4246884.3978238078,92810.006612701327,117356.57357882748,0,66103.974783883517,10547.036263064803,14142.218966568498,2954.0207342656604,474028.09719088621,489.1893975782823,489.1893975782823,0]
[496]
[497,null,"903","Customer Receipts & Collections",null,"F48",null,24770356.191345893,21604129.770659134,482771.62004432885,8582.7529117461909,255703.63705707379,16161.536832781727,47121.123419726027,65056.305435033617,13588.933646417689,2277036.2581095388,102.12661505707251,102.12661505707251,0]
[498]
[499,null,"904","Uncollectible Accounts",null,"F80",null,3670919.620049037,3233116.5981327612,200753.23270010826,62595.836518187491,0,105925.36491514537,15449.633230641084,0,0,53078.954552193609,0,0,0]
[500]
[501,null,"905","Misc. Customer Accounts Exp",null,"F136",null,51001.434015084662,44322.132474749451,1183.078729679256,287.31408678077366,389.67403106741182,286.78941884542718,111.42628018611144,120.6928795122092,25.210277778905173,4273.3135899709168,0.90112325710446128,0.90112325710446128,0]
[502]
[503,null,"TOTAL CUSTOMER ACCOUNTS EXPENSE",null,null,null,null,34650972.944456778,30112977.073721655,803797.57638095377,195204.56316301419,264749.11085207225,194848.09760898416,75704.322723326462,82000.159080413272,17128.158651004018,2903339.4148381362,612.23371861097314,612.23371861097314,0]
[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,145703.25502342638,126236.64167252129,2622.1240282915337,46.616333074244011,1653.1185732821568,26.97270460328744,519.00085634761615,420.3708085512875,87.806877228816731,14090.262282264173,0.17044363098443879,0.17044363098443879,0]
[512]
[513,null,"908","Customer Assistance",null,"F40",null,3367107.9538745442,2917247.1141953329,60595.589784774871,1077.2732966707943,38202.500664114486,623.32175209562411,11993.773997669354,9714.4974065413844,2029.1601218826481,325616.84497139178,3.9388420353593938,3.9388420353593938,0]
[514]
[515,null,"909","Informational & Instructional Adv",null,"F40",null,1164842.6911337876,1009214.4433003169,20962.894817350465,372.68003971675745,13216.060872185943,215.63662261490629,4149.2165299361113,3360.7064154348423,701.98293891803633,112646.34433194103,1.3626326863501188,1.3626326863501188,0]
[516]
[517,null,"910","Misc. Customer Service",null,"F40",null,92557.456110476312,80191.361677264664,1665.69463136426,29.612853891678423,1050.1374850367999,17.134311255422705,329.69338245031366,267.03900785439197,55.778995355989039,8950.7872186251534,0.108273688817837,0.108273688817837,0]
[518]
[519,null,"TOTAL CUSTOMER SERVICE EXPENSE",null,null,null,null,4770211.356142235,4132889.5608454361,85846.303261781126,1526.1825233534742,54121.817594619381,883.06539056924055,16991.684766403396,13762.613638381907,2874.7289333854901,461304.23880422214,5.580192041511788,5.580192041511788,0]
[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,94439.95843366094,82241.281177112061,1837.7855053582293,32.672299369689462,973.39698180212429,61.522750929046268,325.05779135106576,247.65236852506874,51.729522307811031,8668.0824981895275,0.38876935816142977,0.38876935816142977,0]
[545,null,null,null,"Office Supplies & expenses",null,null,94439.95843366094,82241.281177112061,1837.7855053582293,32.672299369689462,973.39698180212429,61.522750929046268,325.05779135106576,247.65236852506874,51.729522307811031,8668.0824981895275,0.38876935816142977,0.38876935816142977,0]
[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,-231172.33678095962,-91493.797511708312,-60678.100739570909,-19616.50195691517,-1218.9565323061388,-32044.494643666167,-1926.3761529788846,-68.657066629054327,-87.623898097334916,-17491.515493613875,-3350.852487557238,-3195.460297916517,0]
[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,475398.34712396289,412986.79080155079,10728.62820878467,2372.467316420596,3845.4124354436799,2360.4128851406608,1117.8641516596556,1154.8476960858627,241.22409978384931,40575.798520046061,7.4505045235264538,7.4505045235264538,0]
[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,268538.47919567663,104717.11230883279,69400.767923548861,22925.360283715403,1670.4047579460573,38588.400368896931,2350.9786075086663,94.938559516511432,135.17945638824557,19886.347333096728,4046.6593788573614,4722.3302173691027,0]
[573]
[574,null,"TOTAL ADMINISTRATIVE & GEN EXPENSE",null,null,null,null,607204.44797234086,508451.38677578734,21289.080898120854,5713.9979425905185,5270.2576428857228,8965.8413613004705,1867.5243975405031,1428.7815574983886,340.509180382571,51638.712857718441,703.64616518181128,1534.7091933342736,0]
[575]
[576]
[577,null,"TOTAL O & M EXPENSE",null,null,null,null,40028388.748571359,34754318.021342874,910932.96054085577,202444.74362895818,324141.18608957733,204697.00436085387,94563.531887270365,97191.554276293566,20343.396764772078,3416282.3665000768,1321.4600758342963,2152.5231039867585,0]
[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,650820.85596177203,566755.23685960588,12664.863004059407,225.15695892599592,6708.0404035974771,423.97614404808297,2240.0940609556646,1706.6645214341549,356.48736557325145,59734.978335274529,2.6791541488030517,2.6791541488030517,0]
[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,650820.85596177203,566755.23685960588,12664.863004059407,225.15695892599592,6708.0404035974771,423.97614404808297,2240.0940609556646,1706.6645214341549,356.48736557325145,59734.978335274529,2.6791541488030517,2.6791541488030517,0]
[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,650820.85596177203,566755.23685960588,12664.863004059407,225.15695892599592,6708.0404035974771,423.97614404808297,2240.0940609556646,1706.6645214341549,356.48736557325145,59734.978335274529,2.6791541488030517,2.6791541488030517,0]
[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,34171.595222585442,29757.698092859777,664.97342265509099,11.821951296562872,352.2081987826553,22.261027816992183,117.616986011264,89.609066262961022,18.717503974781227,3136.4076329213558,0.14067000200311014,0.14067000200311014,0]
[643,null,null,"Total Amort. Cap. Lease General",null,null,null,34171.595222585442,29757.698092859777,664.97342265509099,11.821951296562872,352.2081987826553,22.261027816992183,117.616986011264,89.609066262961022,18.717503974781227,3136.4076329213558,0.14067000200311014,0.14067000200311014,0]
[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,1731435.1287526111,1507788.0764178645,33693.432693797709,599.00457183639617,17845.981261182464,1127.9404813681124,5959.5163758497483,4540.3875403470929,948.39423484341592,158918.1400035613,7.1275859802092407,7.1275859802092407,0]
[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,1731435.1287526111,1507788.0764178645,33693.432693797709,599.00457183639617,17845.981261182464,1127.9404813681124,5959.5163758497483,4540.3875403470929,948.39423484341592,158918.1400035613,7.1275859802092407,7.1275859802092407,0]
[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,1765606.7239751965,1537545.7745107242,34358.406116452803,610.82652313295898,18198.18945996512,1150.2015091851047,6077.1333618610124,4629.9966066100542,967.11173881819718,162054.54763648266,7.2682559822123505,7.2682559822123505,0]
[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,359080.81808806304,127802.3470060687,19502.835745169723,35102.087161120122,541.52003937588711,59184.143207083085,2649.9232780594721,-67.624754451124588,-33.193622461910238,113585.58122041468,415.94459034266396,397.25421734152133,0]
[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,359080.81808806304,127802.3470060687,19502.835745169723,35102.087161120122,541.52003937588711,59184.143207083085,2649.9232780594721,-67.624754451124588,-33.193622461910238,113585.58122041468,415.94459034266396,397.25421734152133,0]
[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,-469766.84170711227,-167197.19319864491,-25514.550181552924,-45922.243106183218,-708.44262852362692,-77427.550102980924,-3466.7574161392922,88.469964752984552,43.425497557281552,-148598.13464136343,-544.1587706378449,-519.70712339635566,0]
[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,928662.41620188812,330525.1363714473,50438.646827010642,90781.761193327155,1400.4905939175549,153063.28453905083,6853.2877006780564,-174.89257209010586,-85.84604937156783,293757.43561990251,1075.7247082437893,1027.3872697713759,0]
[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,-912569.83835706278,-324797.54215213662,-49564.607093852253,-89208.624891689251,-1376.2218138847209,-150410.8860154803,-6734.5286512193679,171.86189885326635,84.358442887143951,-288666.98044724279,-1057.0837216969064,-1009.5839116003868,0]
[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,16092.57784482534,5727.5942193106748,874.03973315838812,1573.1363016379037,24.268780032834002,2652.3985235705331,118.75904945868842,-3.0306732368395046,-1.4876064844238783,5090.4551726597128,18.640986546882914,17.8033581709891,0]
[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,-7200.4559584213321,-2849.809231612337,-1889.9752370886577,-611.0063183420109,-37.967530840062253,-998.10805914123057,-60.001931208665418,-2.1385006155183808,-2.7292712784786159,-544.81815909119018,-104.3709039576128,-99.530815245567453,0]
[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,89.501277981081245,78.827132529494762,4.8945966529370812,1.5261590948694694,0,2.5825832520929057,0.37667997711780099,0,0,1.2941264745692247,0,0,0]
[727]
[728]
[729,null,"SCHMAT","Additions - Temporary"]
[730,null,null,null,"S","F101R",null,1721.7185139738899,612.78591304673989,93.512077744056825,168.30727318217274,2.5964769782068422,283.77576846315088,12.705835952859109,-0.3242467597165975,-0.15915657829573793,544.61945126712976,1.9943685819625698,1.9047520956225699,0]
[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,2665.5721558892869,2297.7987189959767,51.912571822023608,0.62897080565405949,22.590856054379113,-9.6299078016224477,6.6068789920497082,4.5102912308446834,0.53813813544569022,290.74896906843873,-6.6665706952549225E-2,-6.6665706952549225E-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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[739,null,null,null,"SO","F102R",null,101681.99294638009,40243.879534937987,26689.483254420982,8628.3897173460919,536.16246323338407,14094.887492593578,847.32355578025692,30.199060414869031,38.541690205388733,7693.7066943627278,1473.8846513758933,1405.5348317089247,0]
[740,null,null,null,"SNPD","F104R",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[741,null,null,null,"BADDEBT","F80",null,-8.198153712038089E-4,-7.2204214703235558E-4,-4.4833612015782944E-5,-1.3979338765877229E-5,0,-2.3655991235419313E-5,-3.4503198415909551E-6,0,0,-1.1853962312782926E-5,0,0,0]
[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,904242.81348410842,787443.03480785294,17596.411132611505,312.83042046016925,9320.0721395909677,589.06744894896394,3112.3602410592866,2371.2195366796554,495.2993369290997,82995.073649689002,3.7223851434373705,3.7223851434373705,0]
[744]
[745]
[746,null,"TOTAL SCHEDULE - M ADDITIONS",null,null,null,null,1003201.1416000961,827826.51615370868,42546.238351329237,8500.6762085676073,9843.4544050168752,13962.575302658941,3919.3712571025849,2403.4661409501341,531.49073741315976,90980.624719916712,1375.1638354367278,1311.5644879954646,0]
[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,2.6151978378031786E-5,1.2018165846932095E-5,3.3260913823197754E-6,1.9988446813717395E-6,1.3891650441007049E-7,2.5864909345435966E-6,1.6637073541341552E-7,1.7291889974289974E-8,3.1260020153869916E-9,5.6215893971992265E-6,1.3690126169712787E-7,1.3818974215505416E-7,0]
[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,-1.6127005412443138E-2,-6.382774808710706E-3,-4.2330153887358566E-3,-1.3684830877153152E-3,-8.5036639192086701E-5,-2.2354826090072808E-3,-1.3438752697701956E-4,-4.7896426559824643E-6,-6.1128035410830187E-6,-1.2202401419016923E-3,-2.3376160381307804E-4,-2.2292116019303627E-4,0]
[760]
[761]
[762,null,"SCHMDT","Deductions - Temporary"]
[763,null,null,null,"S","F101R",null,157114.12549590826,55919.316696161331,8533.3741833049025,15358.753376929197,236.93954992657584,25895.743896085813,1159.4614846885493,-29.5888937037519,-14.523713611082846,49698.837597092919,181.99460197958683,173.81671705411947,0]
[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,-49.236506052917676,-16.380922104751271,-13.413277203023776,-4.4645659062706349,-9.1995274094032631E-2,-9.1828060292902496,-0.35682727228677397,-1.1363434632750418E-2,-2.028907324837436E-2,-3.4257357008428513,-0.96568592737850223,-0.92303812709846011,0]
[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,802977.11863543419,317803.70835883031,210765.38471078998,68137.920126641518,4234.0455509624871,111306.55309108327,6691.2676242601419,238.48032296353816,304.36161262872201,60756.7795836113,11639.186214484391,11099.431439178446,0]
[773,null,null,null,"TAXDEPR","F151R",null,1455256.7784344705,1267283.297082325,28319.049037488101,503.45834446951625,14999.398341224834,948.02456293245041,5008.9237870521038,3816.1578421767108,797.11744088175544,133569.37064283414,5.9906765430170639,5.9906765430170639,0]
[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,2415298.7699589068,1640989.9348444552,247604.39042469065,83995.665915649719,19470.29136194208,138141.13651117616,12859.29593450735,4025.0379032295136,1086.9350447164688,244021.56087321896,11826.205573454914,11278.315571865514,0]
[778]
[779,null,"TOTAL SCHEDULE - M ADJUSTMENTS",null,null,null,null,-1412097.6283588107,-813163.41869074653,-205058.15207336142,-75494.989707082117,-9626.8369569252045,-124178.56120851722,-8939.924677404766,-1621.5717622793795,-555.44430730330907,-153040.93615330226,-10451.041738018186,-9966.7510838700491,0]
[780]
[781]
[782]
[783,null,null,null,null,null,null,"INCOME TAXES"]
[784]
[785,null,null,"State Income Taxes Before Credits",null,"F150R",null,-150252.58407687789,-69048.713954386898,-19109.599199163647,-11484.086374004975,-798.12561240389743,-14860.326855158661,-955.86010929233385,-99.348168412093401,-17.960013343998988,-32298.066377184419,-786.54731340162834,-793.95010012535136,0]
[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,-150252.58407687789,-69048.713954386898,-19109.599199163647,-11484.086374004975,-798.12561240389743,-14860.326855158661,-955.86010929233385,-99.348168412093401,-17.960013343998988,-32298.066377184419,-786.54731340162834,-793.95010012535136,0]
[788]
[789,null,"Calculation of Taxable Income"]
[790]
[791,null,null,"Operating Revenues",null,null,null,41239241.294534355,36820727.360347882,784507.41835345107,30851.232000595279,339836.66921405884,12222.782970845437,93549.954395313471,102764.5668541584,21811.092988892633,3044115.4941121568,-5667.3766874762196,-5477.9000155250023,0]
[792,null,null,"Operating Deductions"]
[793,null,null,"   O & M Expenses",null,null,null,40028388.748571359,34754318.021342874,910932.96054085577,202444.74362895818,324141.18608957733,204697.00436085387,94563.531887270365,97191.554276293566,20343.396764772078,3416282.3665000768,1321.4600758342963,2152.5231039867585,0]
[794,null,null,"   Depreciation Expense",null,null,null,650820.85596177203,566755.23685960588,12664.863004059407,225.15695892599592,6708.0404035974771,423.97614404808297,2240.0940609556646,1706.6645214341549,356.48736557325145,59734.978335274529,2.6791541488030517,2.6791541488030517,0]
[795,null,null,"   Amortization Expense",null,null,null,1765606.7239751965,1537545.7745107242,34358.406116452803,610.82652313295898,18198.18945996512,1150.2015091851047,6077.1333618610124,4629.9966066100542,967.11173881819718,162054.54763648266,7.2682559822123505,7.2682559822123505,0]
[796,null,null,"   Taxes Other Than Income",null,null,null,359080.81808806304,127802.3470060687,19502.835745169723,35102.087161120122,541.52003937588711,59184.143207083085,2649.9232780594721,-67.624754451124588,-33.193622461910238,113585.58122041468,415.94459034266396,397.25421734152133,0]
[797,null,null,"   Interest & Dividends (AFUDC-Equity)",null,"F104R",null,-128707.42508205798,-110949.446941592,-2506.6038575762987,-30.369919894557849,-1090.8018028078927,464.98108640054619,-319.01383011399508,-217.77987491714939,-25.984055092504992,-14038.843807466586,3.2189605012868543,3.2189605012868543,0]
[798,null,null,"   Misc Revenue & Expense",null,null,null,931249.07000000018,820185.98521437496,50927.636832585318,15879.485408796683,0,26871.44034096886,3919.3058053620407,0,0,13465.21639791238,0,0,0]
[799,null,null,"    Total Operating Deductions",null,null,null,43606438.79151433,37695657.917992055,1025880.0983815467,254231.92976103941,348498.13418970787,292791.74664853956,109130.97456339456,103242.8107749695,21607.818191609113,3751083.846282694,1750.5710368092625,2562.9436919605823,0]
[800,null,null,"Other Deductions"]
[801,null,null,"   Interest Deductions",null,"F101R",null,-469766.84170711227,-167197.19319864491,-25514.550181552924,-45922.243106183218,-708.44262852362692,-77427.550102980924,-3466.7574161392922,88.469964752984552,43.425497557281552,-148598.13464136343,-544.1587706378449,-519.70712339635566,0]
[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,-1412097.6283588107,-813163.41869074653,-205058.15207336142,-75494.989707082117,-9626.8369569252045,-124178.56120851722,-8939.924677404766,-1621.5717622793795,-555.44430730330907,-153040.93615330226,-10451.041738018186,-9966.7510838700491,0]
[804]
[805,null,null,"    Income Before State Taxes",null,null,null,-3309528.2836316726,-1520896.7831362751,-420916.28191990411,-252953.44436134305,-17579.859304050602,-327319.9747832304,-21054.187429346559,-2188.2856478434669,-395.59500757707019,-711411.15368247614,-17324.830691665822,-17487.887667959279,0]
[806]
[807,null,null,"State Income Taxes",null,null,null,-150252.58407687789,-69048.713954386898,-19109.599199163647,-11484.086374004975,-798.12561240389743,-14860.326855158661,-955.86010929233385,-99.348168412093401,-17.960013343998988,-32298.066377184419,-786.54731340162834,-793.95010012535136,0]
[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,-1105746.4948441782,-508146.82421366079,-140632.33895225913,-84514.275295568325,-5873.6067920763453,-109360.8767748251,-7034.4145620189784,-731.1281178009807,-132.17224798157491,-237689.58055685207,-5788.3991823924671,-5842.8781487418746,0]
[819]
[820]
[821,null,"TOTAL OPERATING EXPENSES",null,null,null,null,42495239.715520158,37235139.420984909,869518.80382085859,159837.07431299856,342941.47236806829,170757.96045572584,101578.47277165593,102627.08369043675,21482.182378891615,3500225.498328784,-4808.9534329392372,-4059.300159236941,0]
[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,520567.72754817776,453326.72274621151,10130.159310874094,180.09479164055671,5365.5154367198284,339.12296420739381,1791.7690622907069,1365.0983423036789,285.14116610762755,47779.81781358282,2.1429571197939574,2.1429571197939574,0]
[1067,null,null,"Total Land & Land Rights",null,null,null,520567.72754817776,453326.72274621151,10130.159310874094,180.09479164055671,5365.5154367198284,339.12296420739381,1791.7690622907069,1365.0983423036789,285.14116610762755,47779.81781358282,2.1429571197939574,2.1429571197939574,0]
[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,5452099.4395686081,4747859.3854962941,106096.92644929829,1886.1997404205806,56195.038911300049,3551.7609433997445,18765.863850919257,14297.182697214201,2986.3894929780449,500415.80401277595,22.443987004105807,22.443987004105807,0]
[1074,null,null,"Total Structures and Improvements",null,null,null,5452099.4395686081,4747859.3854962941,106096.92644929829,1886.1997404205806,56195.038911300049,3551.7609433997445,18765.863850919257,14297.182697214201,2986.3894929780449,500415.80401277595,22.443987004105807,22.443987004105807,0]
[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,3893448.7623457108,3390537.4348261454,75765.849752254173,1346.9714054698868,40129.954914483729,2536.3806002631791,13401.063240785426,10209.892334961449,2132.6380056335888,357356.52190267772,16.027681518250734,16.027681518250734,0]
[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,3893448.7623457108,3390537.4348261454,75765.849752254173,1346.9714054698868,40129.954914483729,2536.3806002631791,13401.063240785426,10209.892334961449,2132.6380056335888,357356.52190267772,16.027681518250734,16.027681518250734,0]
[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,125700.69144398713,109464.10905574568,2446.1140451638344,43.48721335704326,1295.6027902952355,81.887502489210192,432.65572973315358,329.62820481554405,68.852600424709209,11537.319388819107,0.51745657181175475,0.51745657181175475,0]
[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,125700.69144398713,109464.10905574568,2446.1140451638344,43.48721335704326,1295.6027902952355,81.887502489210192,432.65572973315358,329.62820481554405,68.852600424709209,11537.319388819107,0.51745657181175475,0.51745657181175475,0]
[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,99703.138872369556,86824.623964686092,1940.2061002289709,34.493140989934076,1027.6448239093156,64.951440909387102,343.17340509406131,261.45414399425846,54.612431347901953,9151.1585499185258,0.4104356455569485,0.4104356455569485,0]
[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,99703.138872369556,86824.623964686092,1940.2061002289709,34.493140989934076,1027.6448239093156,64.951440909387102,343.17340509406131,261.45414399425846,54.612431347901953,9151.1585499185258,0.4104356455569485,0.4104356455569485,0]
[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,10091519.759778854,8788012.2760890834,196379.25565781933,3491.2462918780016,104013.75687670815,6574.1034512689148,34734.52528882261,26463.255723289134,5527.6336964918737,926240.62166777416,41.542517859519208,41.542517859519208,0]
[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,56809364.836600482,49471378.688734688,1105500.5634998209,19653.678440012518,585536.72817302844,37008.364480958458,195535.099423131,148972.68052136607,31117.35068871082,5214193.9623925705,233.8601231024231,233.8601231024231,0]
[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,56809364.836600482,49471378.688734688,1105500.5634998209,19653.678440012518,585536.72817302844,37008.364480958458,195535.099423131,148972.68052136607,31117.35068871082,5214193.9623925705,233.8601231024231,233.8601231024231,0]
[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,56809364.836600482,49471378.688734688,1105500.5634998209,19653.678440012518,585536.72817302844,37008.364480958458,195535.099423131,148972.68052136607,31117.35068871082,5214193.9623925705,233.8601231024231,233.8601231024231,0]
[1203]
[1204]
[1205,null,"TOTAL ELECTRIC PLANT IN SERVICE",null,null,null,null,66900884.59637934,58259390.964823768,1301879.8191576402,23144.924731890518,689550.48504973657,43582.467932227373,230269.62471195363,175435.9362446552,36644.984385202697,6140434.5840603448,275.40264096194232,275.40264096194232,0]
[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,10884.429511081644,4307.8588190288583,2856.9443886011186,923.61584338850832,57.392881162636861,1508.7706774262501,90.700754860623434,3.2326229537994093,4.1256499614412201,823.56379696341594,157.77025145273933,150.45382528225142,0]
[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,10884.429511081644,4307.8588190288583,2856.9443886011186,923.61584338850832,57.392881162636861,1508.7706774262501,90.700754860623434,3.2326229537994093,4.1256499614412201,823.56379696341594,157.77025145273933,150.45382528225142,0]
[1251]
[1252,null,"182","Misc Regulatory Assets",null,"F102R",null,124470.16859996784,49263.024117475798,32670.922198344502,10562.117162973356,656.32301513627249,17253.723808559138,1037.2191062611098,36.967038435030794,47.179353383860381,9417.9602666818319,1804.2001905922843,1720.532342124648,0]
[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,124470.16859996784,49263.024117475798,32670.922198344502,10562.117162973356,656.32301513627249,17253.723808559138,1037.2191062611098,36.967038435030794,47.179353383860381,9417.9602666818319,1804.2001905922843,1720.532342124648,0]
[1255]
[1256,null,"186","Misc Deferred Debits",null,"F102R",null,8024.9579737656686,3176.1321017721348,2106.3904753636707,680.97076833936376,42.315075756112662,1112.3983361799912,66.872567386675357,2.3833737287616956,3.0417917192008725,607.20360700737524,116.32209443128232,110.92778208109924,0]
[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,641688.73029994161,562541.69298880314,12638.052112846613,2321.1511423854745,5214.8323435646917,2290.1825814950562,1463.1065148055034,1579.0468125221496,330.59044613284885,53456.423310156868,-79.327355597141704,-67.020597173455258,0]
[1260]
[1261,null,"OWC","Other Working Capital",null,"F137R",null,75139.803533067257,65239.513997241425,1709.969494819552,380.0217480181488,608.46578643801922,384.24960814918956,177.5111472018977,182.44437314891394,38.187868257744121,6412.9182776925936,2.4805957366576505,4.0406363631043174,0]
[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,75139.803533067257,65239.513997241425,1709.969494819552,380.0217480181488,608.46578643801922,384.24960814918956,177.5111472018977,182.44437314891394,38.187868257744121,6412.9182776925936,2.4805957366576505,4.0406363631043174,0]
[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,860208.08991782402,684528.22202432132,51982.278669975458,14867.876665104854,6579.3291020577326,22549.325011809626,2835.4100905158098,1804.0742207886553,423.12510945509547,70718.069258502088,2001.4457766158221,1918.9339886776477,0]
[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,-1200097.4433116554,-399270.87262997282,-326937.08323816879,-108819.95005602701,-2242.3055997991801,-223822.99073646474,-8697.3575402565202,-276.97393546459369,-494.52869190936633,-83499.358212468927,-23537.763041988026,-22498.259629135446,0]
[1299]
[1300,null,"190","Accum Deferred Income Taxes",null,"F104R",null,1263697.7005540868,1089343.2207850339,24610.775400095696,298.18324709935155,10709.900606664718,-4565.3584423034436,3132.1972551543618,2138.2443707835682,255.12118396071199,137838.6260670101,-31.604959706537439,-31.604959706537439,0]
[1301,null,null,null," Labor","F138R",null,5600883.5987147121,4865584.7397868168,126398.83612304881,27951.113758420204,45304.548428213238,27809.095034846439,13170.064705734245,13605.784620732324,2841.9705543102864,478041.89015495084,87.777773819411067,87.777773819411067,0]
[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,6864581.2992687989,5954927.9605718507,151009.6115231445,28249.297005519555,56014.449034877958,23243.736592542995,16302.261960888607,15744.028991515892,3097.0917382709986,615880.51622196101,56.172814112873624,56.172814112873624,0]
[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,-10236359.282910874,-8824031.7169760074,-199355.22484209956,-2415.3805519434145,-86753.651958072049,36980.877032693636,-25371.808807319288,-17320.469606303199,-2066.563940536088,-1116537.3640120267,256.01037537394166,256.01037537394166,0]
[1310,null,null,null," Labor","F138R",null,1217533.2089453742,1057692.2189541175,27476.875360732687,6076.0786451080794,9848.4089618076723,6045.2062819897365,2862.9395452657745,2957.6573620100389,617.79422259582589,103917.86693518034,19.081338283294055,19.081338283294055,0]
[1311,null,null,null,"Total Accum Deferred Income Taxes ","F42",null,-9018826.0739654992,-7766339.4980218895,-171878.34948136687,3660.6980931646649,-76905.24299626438,43026.083314683376,-22508.869262053515,-14362.81224429316,-1448.7697179402621,-1012619.4970768463,275.09171365723569,275.09171365723569,0]
[1312]
[1313]
[1314,null,"283","Accum Deferred Income Taxes ",null,"F104R",null,-45571.972907880321,-39284.331785388007,-887.52364531748651,-10.753203754693249,-386.22472770110568,164.63778572691209,-112.95455265246194,-77.110225406796758,-9.2002823765416064,-4970.7917724555327,1.1397507227159254,1.1397507227159254,0]
[1315,null,null,null," Labor","F138R",null,-8410479.2116423789,-7306329.1863184143,-189804.83433589793,-41972.352587615096,-68030.866207569838,-41759.092393713683,-19776.621576099446,-20430.913568175638,-4267.6006108413903,-717844.12380308704,-131.81012048202848,-131.81012048202848,0]
[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,-8456051.1845502593,-7345613.5181038026,-190692.35798121541,-41983.105791369788,-68417.090935270942,-41594.454607986772,-19889.576128751909,-20508.023793582433,-4276.8008932179318,-722814.9155755426,-130.67036975931256,-130.67036975931256,0]
[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,-27436160.964866307,-14367566.415776569,-1212264.2863387621,-1815052.9094377577,-117082.34705346703,-3058990.3734428906,-166518.2790932974,-19403.780981824297,-3123.0075647965618,-6630524.7308218358,-23337.168883977229,-22297.665471124648,0]
[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,-3952231.4961808431,-3441727.2852017186,-76909.751740345615,-1367.3077875425167,-40735.831247406815,-2574.6745126351084,-13603.390581319441,-10364.039832526001,-2164.8362699241711,-362751.83967709169,-16.269665166730544,-16.269665166730544,0]
[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,-3952231.4961808431,-3441727.2852017186,-76909.751740345615,-1367.3077875425167,-40735.831247406815,-2574.6745126351084,-13603.390581319441,-10364.039832526001,-2164.8362699241711,-362751.83967709169,-16.269665166730544,-16.269665166730544,0]
[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,-3952231.4961808431,-3441727.2852017186,-76909.751740345615,-1367.3077875425167,-40735.831247406815,-2574.6745126351084,-13603.390581319441,-10364.039832526001,-2164.8362699241711,-362751.83967709169,-16.269665166730544,-16.269665166730544,0]
[1414]
[1415]
[1416,null,"TOTAL ACCUM DEPR - PLANT IN SERVICE",null,null,null,null,-3952231.4961808431,-3441727.2852017186,-76909.751740345615,-1367.3077875425167,-40735.831247406815,-2574.6745126351084,-13603.390581319441,-10364.039832526001,-2164.8362699241711,-362751.83967709169,-16.269665166730544,-16.269665166730544,0]
[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,-1579260.4207385045,-1368264.0913431093,-28420.893517323486,-505.26894387006138,-17917.95751682049,-292.35396843669912,-5625.3891557014149,-4556.3496839665859,-951.72840067176105,-152722.6933717209,-1.847418441938067,-1.847418441938067,0]
[1427,null,null,"Total Accum Prov for Amort-General",null,null,null,-1579260.4207385045,-1368264.0913431093,-28420.893517323486,-505.26894387006138,-17917.95751682049,-292.35396843669912,-5625.3891557014149,-4556.3496839665859,-951.72840067176105,-152722.6933717209,-1.847418441938067,-1.847418441938067,0]
[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,-53179233.151529379,-46310146.032839462,-1034858.819221083,-18397.803796131222,-548120.79444753227,-34643.521344595261,-183040.36088836528,-139453.29143250635,-29128.944709952513,-4881005.7500365525,-218.91640660091792,-218.91640660091792,0]
[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,-53179233.151529379,-46310146.032839462,-1034858.819221083,-18397.803796131222,-548120.79444753227,-34643.521344595261,-183040.36088836528,-139453.29143250635,-29128.944709952513,-4881005.7500365525,-218.91640660091792,-218.91640660091792,0]
[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,-54758493.572267883,-47678410.124182574,-1063279.7127384064,-18903.072740001284,-566038.75196435279,-34935.87531303196,-188665.75004406669,-144009.64111647292,-30080.673110624273,-5033728.4434082732,-220.76382504285598,-220.76382504285598,0]
[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 2015"]
[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,14917514.416878369,5556375.3712220695,4463559.8076961376,1296515.8670452219,105902.61431494917,1778935.3658435852,112928.04165260599,3264.6792106835856,12047.095915262711,1213899.8925250447,162732.99383718183,211352.38594359066,0]
[15]
[16,null,null,null,"Operating Expenses"]
[17,null,null,null,"Operation & Maintenance Expenses",null,null,6555619.8651410798,2594594.8587839534,1720718.6989863305,556287.7103032507,34567.352518053463,908722.59449222847,54628.464426382765,1946.9874126946775,2484.8516696540091,496027.02485119592,95023.978381123175,90617.343316211787,0]
[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,-980.86893526568167,-659.81681843392232,-213.95929159026286,-12.835249106279425,-355.94161873198493,-20.801781634993013,-0.73734511460364205,-0.97454141294506813,-188.55988428610061,-37.237890156797967,-35.996644266428689,0]
[21,null,null,null,"Income Taxes - Federal",null,null,2406230.7070043222,837990.89545505366,814434.71015785995,214248.99188844961,21851.325178562241,235721.36343399301,16263.991371738377,326.32196106091703,3044.2207826288341,210709.14363539289,16865.574849437762,34774.062704932272,0]
[22,null,null,null,"Income Taxes - State",null,null,326966.77532677131,113869.04508592811,110668.15073229429,29112.879685539534,2969.232178344635,32030.618358933541,2210.0063101281685,44.341734854286422,413.65904501915264,28631.873098820262,2291.7515134670452,4725.217583442356,0]
[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,9286309.6174721736,3545473.9303896693,2645161.743058051,799435.6225856496,59375.07462585406,1176118.6346664231,73081.660326614321,2316.9137634952776,5941.75695588905,735179.48170112295,114144.06685387118,130080.62696031998,0]
[28]
[29,null,null,null,"Operating Revenue For Return",null,null,5631204.7994061951,2010901.4408324002,1818398.0646380866,497080.24445957225,46527.539689095109,602816.73117716215,39846.381325991664,947.76544718830792,6105.3389593736611,478720.41082392179,48588.926983310652,81271.758983270687,0]
[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,2632572.5661538402,1041924.2399698596,690997.48524266446,223391.19643285731,13881.38205015309,364920.20918191213,21937.42159223128,781.86132734170485,997.85412685028109,199192.01609565344,38159.247143528046,36389.65299078844,0]
[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,73758775.029815257,29192378.816864554,19360198.733151808,6258919.967932811,388925.17110592924,10224245.272070833,614637.31893232942,21905.999663349652,27957.633153661605,5580913.2450239453,1069136.4642907737,1019556.4076252551,0]
[41,null,null,null,"Cash Working Capital",null,null,152279.48465985229,58139.66703388207,43376.097529295854,13109.367555565572,973.64897800268238,19286.320292964203,1198.4133802968454,37.993395918448954,97.434582172678617,12055.677496279759,1871.7661365085473,2133.0982789656064,0]
[42,null,null,null,"Weatherization Loans",null,null,4637895.4428546047,1460749.8291004258,1265356.3474756852,430979.45904410543,11729.068966051431,914272.94878061174,35632.796628003452,1143.8600678075841,2495.4328904457689,311996.40415927203,96316.613017530995,107222.68272466517,0]
[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,81181522.523483545,31753192.552968722,21359928.663399454,6926399.9909653384,415509.27110013645,11522724.750326321,673405.95053286105,23869.71445441739,31548.354753130334,6104157.3427751502,1205484.090588341,1165301.8416196741,0]
[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,81181522.523483545,31753192.552968722,21359928.663399454,6926399.9909653384,415509.27110013645,11522724.750326321,673405.95053286105,23869.71445441739,31548.354753130334,6104157.3427751502,1205484.090588341,1165301.8416196741,0]
[59]
[60]
[61,null,null,null,"Return On Rate Base",null,null,6.9365597298045811E-2,6.3329110528899987E-2,8.5131279850851643E-2,7.1766032153493003E-2,0.11197713968187756,5.231546741234884E-2,5.9171412569879303E-2,3.9705772308177394E-2,0.19352321245113005,7.8425306547927176E-2,4.0306568425632759E-2,6.974309666438834E-2]
[62]
[63,null,null,null,"Return On Equity",null,null,8.4888683186786953E-2,7.3190518834347476E-2,0.11544114734090082,8.9540508417295842E-2,0.16746599101173898,5.1847076493835201E-2,6.5133276946396063E-2,2.7410630030187576E-2,0.32549489060720521,0.10244557875262038,2.8574918463688925E-2,8.5620242751033554E-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 2015"]
[]
[]
[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,81181522.523483545,31753192.552968722,21359928.663399454,6926399.9909653384,415509.27110013645,11522724.750326321,673405.95053286105,23869.71445441739,31548.354753130334,6104157.3427751502,1205484.090588341,1165301.8416196741,0]
[84]
[85]
[86,null,null,null,"Return On Ratebase ($$)",6.9331348082225699E-2,null,5628424.3959206836,2201491.6456118114,1480912.6491736574,480216.6487303428,28807.817906035445,798886.04052055138,46688.142357035853,1654.9194814625462,2187.2899648108187,423209.45748061786,83577.837092165573,80791.947602192275,0]
[87,null,null,null,"Operating & Maintenance Expense",null,null,6555619.8651410798,2594594.8587839534,1720718.6989863305,556287.7103032507,34567.352518053463,908722.59449222847,54628.464426382765,1946.9874126946775,2484.8516696540091,496027.02485119592,95023.978381123175,90617.343316211787,0]
[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,-980.86893526568167,-659.81681843392232,-213.95929159026286,-12.835249106279425,-355.94161873198493,-20.801781634993013,-0.73734511460364205,-0.97454141294506813,-188.55988428610061,-37.237890156797967,-35.996644266428689,0]
[92,null,null,null,"Federal Income Taxes",null,null,2406230.7070043222,837990.89545505366,814434.71015785995,214248.99188844961,21851.325178562241,235721.36343399301,16263.991371738377,326.32196106091703,3044.2207826288341,210709.14363539289,16865.574849437762,34774.062704932272,0]
[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,326966.77532677131,113869.04508592811,110668.15073229429,29112.879685539534,2969.232178344635,32030.618358933541,2210.0063101281685,44.341734854286422,413.65904501915264,28631.873098820262,2291.7515134670452,4725.217583442356,0]
[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,-7331.6744519518979,-14867.954049801963,-2993.6655945055099,487.35980599519826,-968.84830552007224,11406.710814176637,-238.08848175831008,-10.078997975918853,-34.424772826006006,-2420.9181005988976,1357.5091258149969,951.02577708011177,0]
[100]
[101,null,null,null,"Total Revenue Requirements",null,null,14907402.338940904,5732097.6219516788,4123080.7266372028,1280139.6311219875,87214.044226369428,1986411.3860011511,119531.71420189187,3961.754246981905,8094.6221478738635,1155968.0210811417,199079.41307185177,211823.60033959241,0]
[102,null,null,null,"Operating Revenues",null,null,14910182.742426416,5541507.4171722671,4460566.1421016324,1297003.226851217,104933.76600942909,1790342.0766577618,112689.95317084767,3254.6002127076667,12012.671142436706,1211478.9744244458,164090.50296299683,212303.41172067079,0]
[103]
[104,null,null,null,"Increase / (Decrease) Required to "]
[105,null,null,null,"Earn Equal Rates of Return",null,null,-2780.4034855123609,190590.20477941167,-337485.41546442965,-16863.595729229506,-17719.721783059664,196069.30934338924,6841.761031044196,707.15403427423826,-3918.0489945628424,-55510.953343304107,34988.910108854936,-479.81138107838342,0]
[106]
[107,null,null,null,"Existing Revenues",null,null,14910182.742426416,5541507.4171722671,4460566.1421016324,1297003.226851217,104933.76600942909,1790342.0766577618,112689.95317084767,3254.6002127076667,12012.671142436706,1211478.9744244458,164090.50296299683,212303.41172067079,0]
[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,-1.864768214812564E-4,3.4393205752788918E-2,-7.5659771587967217E-2,-1.3001968985204367E-2,-0.16886577559283836,0.1095149982228058,6.0713141132213419E-2,0.21727831010184842,-0.32615968156505176,-4.5820814488073527E-2,0.21322934281422184,-2.2600267098376869E-3]
[]
[]
[]
[]
[]
[]
[]
[]
[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,5541507.4171722671,5541507.4171722671,0,0,0,0,0,0,0,0,0,0,0]
[127]
[128,null,"442","Commercial & Industrial Sales",null,"A",null,9248474.2878895737,0,4460566.1421016324,1297003.226851217,0,1790342.0766577618,112689.95317084767,0,0,1211478.9744244458,164090.50296299683,212303.41172067079,0]
[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,9248474.2878895737,0,4460566.1421016324,1297003.226851217,0,1790342.0766577618,112689.95317084767,0,0,1211478.9744244458,164090.50296299683,212303.41172067079,0]
[132]
[133,null,"444","Public Street & Highway Lighting",null,"A",null,120201.03736457347,0,0,0,104933.76600942909,0,0,3254.6002127076667,12012.671142436706,0,0,0,0]
[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,14910182.742426416,5541507.4171722671,4460566.1421016324,1297003.226851217,104933.76600942909,1790342.0766577618,112689.95317084767,3254.6002127076667,12012.671142436706,1211478.9744244458,164090.50296299683,212303.41172067079,0]
[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,236187.56892426082,91008.114986720189,65339.916824984342,20264.388138543723,1396.4515216371851,31275.888153793916,1896.657258586582,62.897376343203369,128.73041035443759,18344.079563766212,3131.0954505897535,3339.3475669090903,0]
[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,15146370.311350677,5632515.5321589876,4525906.0589266168,1317267.6149897608,106330.21753106627,1821617.9648115558,114586.61042943425,3317.4975890508699,12141.401552791143,1229823.053988212,167221.59841358659,215642.75928757989,0]
[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,-119749.91059350883,-98055.453506012316,-32637.440352620139,-672.51561159615335,-67129.322389372188,-2608.5243358353446,-83.070432336184211,-148.31977662681604,-25043.251000744061,-7059.4807011165631,-6747.7113002313981,0]
[174,null,null,null,"Demand","F10",null,131078.80552769109,43609.749656590604,35709.202275533484,11885.692408081217,244.91239547904044,24446.723421401632,949.95555900707257,30.252053968899695,54.01413909838444,9120.0895375767468,2570.8761247118127,2457.3379562421965,0]
[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,-228855.89447230892,-76140.160936918226,-62346.251230478832,-20751.747944538922,-427.60321611711288,-42682.598967970553,-1658.5687768282719,-52.818378367284517,-94.305637528431589,-15923.161463167315,-4488.6045764047503,-4290.3733439892021,0]
[178]
[179,null,"Total Other Electric Operating Revenues",null,null,null,null,-228855.89447230892,-76140.160936918226,-62346.251230478832,-20751.747944538922,-427.60321611711288,-42682.598967970553,-1658.5687768282719,-52.818378367284517,-94.305637528431589,-15923.161463167315,-4488.6045764047503,-4290.3733439892021,0]
[180]
[181,null,"Total Electric Operating Revenues",null,null,null,null,14917514.416878369,5556375.3712220695,4463559.8076961376,1296515.8670452219,105902.61431494915,1778935.3658435852,112928.04165260599,3264.6792106835856,12047.095915262711,1213899.8925250447,162732.99383718183,211352.38594359069,0]
[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,6555619.8651410798,2594594.8587839534,1720718.6989863305,556287.7103032507,34567.352518053463,908722.59449222847,54628.464426382765,1946.9874126946775,2484.8516696540091,496027.02485119592,95023.978381123175,90617.343316211787,0]
[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,6555619.8651410798,2594594.8587839534,1720718.6989863305,556287.7103032507,34567.352518053463,908722.59449222847,54628.464426382765,1946.9874126946775,2484.8516696540091,496027.02485119592,95023.978381123175,90617.343316211787,0]
[575]
[576]
[577,null,"TOTAL O & M EXPENSE",null,null,null,null,6555619.8651410798,2594594.8587839534,1720718.6989863305,556287.7103032507,34567.352518053463,908722.59449222847,54628.464426382765,1946.9874126946775,2484.8516696540091,496027.02485119592,95023.978381123175,90617.343316211787,0]
[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,-980.86893526568167,-659.81681843392232,-213.95929159026286,-12.835249106279425,-355.94161873198493,-20.801781634993013,-0.73734511460364205,-0.97454141294506813,-188.55988428610061,-37.237890156797967,-35.996644266428689,0]
[682,null,null,"Total Taxes Other Than Income",null,null,null,-2507.73,-980.86893526568167,-659.81681843392232,-213.95929159026286,-12.835249106279425,-355.94161873198493,-20.801781634993013,-0.73734511460364205,-0.97454141294506813,-188.55988428610061,-37.237890156797967,-35.996644266428689,0]
[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,2074231.2676443362,811311.03228381264,545757.58782374801,176973.21985203956,10616.483841661107,294411.77281039912,17205.881769573374,609.88395551182589,806.07731707358914,155964.48094875758,30800.762484133305,29774.084557626466,0]
[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,912798.62280199805,357030.38734623598,240169.34963815095,77879.894047318914,4671.9534030906179,129560.60635573594,7571.7232829090526,268.38918270307641,354.72720731489096,68634.662699755063,13554.3678351247,13102.561803658906,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,912798.62280199805,357030.38734623598,240169.34963815095,77879.894047318914,4671.9534030906179,129560.60635573594,7571.7232829090526,268.38918270307641,354.72720731489096,68634.662699755063,13554.3678351247,13102.561803658906,0]
[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,-5.6360441015406129E-5,-1.9628016711510332E-5,-1.9076267043130381E-5,-5.0182917451950826E-6,-5.1181722629642885E-7,-5.5212328509010348E-6,-3.8094673363603782E-7,-7.6433442651645672E-9,-7.1303896878878059E-8,-4.9353789104088782E-6,-3.9503744824605707E-7,-8.145027441245365E-7,0]
[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,1057.9844693338091,351.99006935153437,288.22189268296893,95.933724177645033,1.9767765636941625,197.31835060457618,7.6674350513094964,0.24417527407039591,0.43596766128948583,73.611542696363486,20.750471455521343,19.834063814836185,0]
[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,1057.9844129733681,351.99004972351764,288.22187360670188,95.933719159353288,1.9767760518769362,197.31834508334333,7.6674346703627627,0.24417526642705165,0.43596758998558893,73.611537760984575,20.750471060483893,19.83406300033344,0]
[778]
[779,null,"TOTAL SCHEDULE - M ADJUSTMENTS",null,null,null,null,911740.63838902465,356678.39729651244,239881.12776454425,77783.960328159563,4669.9766270387408,129363.2880106526,7564.0558482386896,268.14500743664934,354.29123972490538,68561.051161994081,13533.617364064216,13082.727740658573,0]
[780]
[781]
[782]
[783,null,null,null,null,null,null,"INCOME TAXES"]
[784]
[785,null,null,"State Income Taxes Before Credits",null,"F150M",null,326966.77532677131,113869.04508592811,110668.15073229429,29112.879685539534,2969.232178344635,32030.618358933541,2210.0063101281685,44.341734854286422,413.65904501915264,28631.873098820262,2291.7515134670452,4725.2175834423551,0]
[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,326966.77532677131,113869.04508592811,110668.15073229429,29112.879685539534,2969.232178344635,32030.618358933541,2210.0063101281685,44.341734854286422,413.65904501915264,28631.873098820262,2291.7515134670452,4725.2175834423551,0]
[788]
[789,null,"Calculation of Taxable Income"]
[790]
[791,null,null,"Operating Revenues",null,null,null,14917514.416878369,5556375.3712220695,4463559.8076961376,1296515.8670452219,105902.61431494917,1778935.3658435852,112928.04165260599,3264.6792106835856,12047.095915262711,1213899.8925250447,162732.99383718183,211352.38594359066,0]
[792,null,null,"Operating Deductions"]
[793,null,null,"   O & M Expenses",null,null,null,6555619.8651410798,2594594.8587839534,1720718.6989863305,556287.7103032507,34567.352518053463,908722.59449222847,54628.464426382765,1946.9874126946775,2484.8516696540091,496027.02485119592,95023.978381123175,90617.343316211787,0]
[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,-980.86893526568167,-659.81681843392232,-213.95929159026286,-12.835249106279425,-355.94161873198493,-20.801781634993013,-0.73734511460364205,-0.97454141294506813,-188.55988428610061,-37.237890156797967,-35.996644266428689,0]
[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,6553112.1351410793,2593613.9898486878,1720058.8821678967,556073.75101166044,34554.517268947187,908366.65287349652,54607.662644747768,1946.2500675800738,2483.8771282410639,495838.46496690984,94986.740490966375,90581.346671945357,0]
[800,null,null,"Other Deductions"]
[801,null,null,"   Interest Deductions",null,"F101M",null,2074231.2676443362,811311.03228381264,545757.58782374801,176973.21985203956,10616.483841661107,294411.77281039912,17205.881769573374,609.88395551182589,806.07731707358914,155964.48094875758,30800.762484133305,29774.084557626466,0]
[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,911740.63838902465,356678.39729651244,239881.12776454425,77783.960328159563,4669.9766270387408,129363.2880106526,7564.0558482386896,268.14500743664934,354.29123972490538,68561.051161994081,13533.617364064216,13082.727740658573,0]
[804]
[805,null,null,"    Income Before State Taxes",null,null,null,7201911.6524819778,2508128.7463860814,2437624.4654690372,641252.85650968133,65401.589831379621,705520.22817034228,48678.553086523534,976.69019502833521,9111.4327096729648,630657.99777137139,50479.108226146367,104079.68245467742,0]
[806]
[807,null,null,"State Income Taxes",null,null,null,326966.77532677131,113869.04508592811,110668.15073229429,29112.879685539534,2969.232178344635,32030.618358933541,2210.0063101281685,44.341734854286422,413.65904501915264,28631.873098820262,2291.7515134670452,4725.2175834423551,0]
[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,2406230.7070043222,837990.89545505366,814434.71015785995,214248.99188844961,21851.325178562241,235721.36343399301,16263.991371738377,326.32196106091703,3044.2207826288341,210709.14363539289,16865.574849437762,34774.062704932272,0]
[819]
[820]
[821,null,"TOTAL OPERATING EXPENSES",null,null,null,null,9286309.6174721736,3545473.9303896693,2645161.743058051,799435.6225856496,59375.07462585406,1176118.6346664231,73081.660326614321,2316.9137634952772,5941.75695588905,735179.48170112295,114144.06685387118,130080.62696031999,0]
[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,4637895.4428546047,1460749.8291004258,1265356.3474756852,430979.45904410543,11729.068966051431,914272.94878061174,35632.796628003452,1143.8600678075841,2495.4328904457689,311996.40415927203,96316.613017530995,107222.68272466517,0]
[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,2632572.5661538402,1041924.2399698596,690997.48524266446,223391.19643285731,13881.38205015309,364920.20918191213,21937.42159223128,781.86132734170485,997.85412685028109,199192.01609565344,38159.247143528046,36389.65299078844,0]
[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,2632572.5661538402,1041924.2399698596,690997.48524266446,223391.19643285731,13881.38205015309,364920.20918191213,21937.42159223128,781.86132734170485,997.85412685028109,199192.01609565344,38159.247143528046,36389.65299078844,0]
[1251]
[1252,null,"182","Misc Regulatory Assets",null,"F102M",null,73758775.029815257,29192378.816864554,19360198.733151808,6258919.967932811,388925.17110592924,10224245.272070833,614637.31893232942,21905.999663349652,27957.633153661605,5580913.2450239453,1069136.4642907737,1019556.4076252551,0]
[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,73758775.029815257,29192378.816864554,19360198.733151808,6258919.967932811,388925.17110592924,10224245.272070833,614637.31893232942,21905.999663349652,27957.633153661605,5580913.2450239453,1069136.4642907737,1019556.4076252551,0]
[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,152279.48465985229,58139.66703388207,43376.097529295854,13109.367555565572,973.64897800268238,19286.320292964203,1198.4133802968454,37.993395918448954,97.434582172678617,12055.677496279759,1871.7661365085471,2133.0982789656059,0]
[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,81181522.523483545,31753192.552968718,21359928.663399454,6926399.9909653394,415509.27110013639,11522724.750326321,673405.95053286105,23869.71445441739,31548.354753130334,6104157.3427751502,1205484.0905883412,1165301.8416196743,0]
[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$6","v":"12 Months Ended June 2015"}]
[7]
[8]
[9,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O"]
[10,null,null,null,null,null,null,"Utah",null,"General","General","Street & Area","General",null,"Traffic","Outdoor","General",null,null,"Chk Total"]
[11,null,null,null,null,null,null,"Jurisdiction","Residential","Large Dist.","+1 MW","Lighting","Trans","Irrigation","Signals","Lighting","Small Dist.","Industrial","Industrial"]
[12,null,null,null,"DESCRIPTION ",null,null,"Normalized","Sch 1","Sch 6","Sch 8","Sch. 7,11,12","Sch 9","Sch 10","Sch 15","Sch 15","Sch 23","Cust 1","Cust 2",{"$f":"ROUND(SUM(T14:T1471),0)","v":0}]
[13]
[{"$f":"ROW()","v":14},null,null,null,"Operating Revenues",null,null,{"$f":"H181","v":10854161.652731523},{"$f":"+I27+(I61*I58)","v":7434574.0841148011},{"$f":"+J27+(J61*J58)","v":1204427.2720606872},63318.470847702818,41111.957254098801,512960.2911099061,100040.75859134273,22917.067748420472,9322.2544023244609,1392703.0845297333,32797.977174884902,39988.434897622748,{"$f":"ROUND(SUM(I14:S14)-H14,0)","v":0}]
[{"$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,{"$f":"H577","v":6506520.7707985733},{"$f":"I577","v":4308885.2764861574},840603.95403474208,131053.78896363033,121941.40285068985,261715.93050033928,63648.967499714963,13031.055172077004,2858.4782808902041,725549.18073064962,18460.821423678957,18771.914856005194,{"$f":"ROUND(SUM(I17:S17)-H17,0)","v":0}]
[{"$f":"ROW()","v":18},null,null,null,"Depreciation Expense",null,null,{"$f":"H634","v":2735680.9002209581},1875608.73784487,337014.48273200187,44913.256706076209,2219.6605569872481,111501.92172914214,27251.572604033594,5875.6695356310011,1255.3016088571492,314867.69835635507,7586.2992735021671,7586.2992735021671,0]
[{"$f":"ROW()","v":19},null,null,null,"Amortization Expense",null,null,{"$f":"H674","v":146634.7863292078},83894.422029805413,34588.379628663461,10123.755635198735,2162.9579250113143,404.1356629668262,1667.4744108870634,70.637528422415244,42.386996248918216,13610.59033929064,35.54633787255846,34.499834840499439,0]
[{"$f":"ROW()","v":20},null,null,null,"Taxes Other Than Income",null,null,{"$f":"H682","v":492885.26393202448},284689.38447747374,116881.3666860128,33926.590028948274,5497.9277664422461,230.74065301977168,5724.4125152847437,241.34759717117507,140.61215146365464,45504.659657409502,23.631989880300107,24.590408918335545,0]
[{"$f":"ROW()","v":21},null,null,null,"Income Taxes - Federal",null,null,{"$f":"H818","v":-1392598.6572388709},-782103.54143053025,-351992.35402260534,-130614.37240821881,-69773.425694954742,25314.187032423997,-17099.738718643272,-440.40453550910428,1076.1477986226359,-70843.185816325538,790.59996626590305,3087.4305906038858,0]
[{"$f":"ROW()","v":22},null,null,null,"Income Taxes - State",null,null,{"$f":"H787","v":-189231.02881878644},-106274.88186808559,-47829.914916124289,-17748.323927248912,-9481.0497337731449,3439.7775920267268,-2323.5704942276634,-59.843662003870996,146.23061284447539,-9626.4123673675731,107.42940489201762,419.53054028139366,0]
[{"$f":"ROW()","v":23},null,null,null,"Income Taxes Deferred",null,null,{"$f":"H709","v":-128572.12278009928},-74262.959706331836,-30489.216310456337,-8849.9576228223596,-1434.1679403923463,-60.19010455648322,-1493.2478664256269,-62.95699053492865,-36.679536040769563,-11870.167596136453,-6.1645484796783165,-6.4145579225454767,0]
[{"$f":"ROW()","v":24},null,null,null,"Investment Tax Credit Adj",null,null,{"$f":"H692","v":-32978.444834406},-19048.273194522171,-7820.4117377634748,-2269.9931597944537,-367.86067837112313,-15.438619194987345,-383.01453940553762,-16.148318892170671,-9.408214080287058,-3044.6698613965104,-1.5811920778021076,-1.6453189074864603,0]
[{"$f":"ROW()","v":25},null,null,null,"Misc Revenues & Expense",null,null,{"$f":"H202","v":-1637.3830614377405},-544.7552341797691,-446.06481351449696,-148.4712295332902,-3.0593459124008056,-305.37851391543279,-11.866458007264992,-0.37789633909894277,-0.67472263026651447,-113.92444466904321,-32.114337651395068,-30.696065085281848,0]
[{"$f":"ROW()","v":26}]
[{"$f":"ROW()","v":27},null,null,null,"Total Operating Expenses",null,null,{"$f":"SUM(H17:H25)","v":8136704.0845471648},5570843.4094046568,890510.22128095629,60386.272986235701,50762.385705726912,402225.68593225186,76980.988953210996,18638.978430022424,5472.3949761757121,1004033.7689978096,26964.468317883027,29885.509562236162,{"$f":"ROUND(SUM(I27:S27)-H27,0)","v":0}]
[{"$f":"ROW()","v":28}]
[{"$f":"ROW()","v":29},null,null,null,"Operating Revenue For Return",null,null,{"$f":"H14-H27","v":2717457.5681843581},{"$f":"I14-I27","v":1863730.6747101443},313917.0507797309,2932.197861467117,-9650.4284516281114,110734.60517765424,23059.769638131736,4278.0893183980479,3849.8594261487488,388669.31553192367,5833.5088570018743,10102.925335386586,{"$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,{"$f":"H1205","v":83948487.738353178},57307252.834593616,10592311.348199509,1495119.1046736797,99336.478390764576,3333646.0128636886,839474.66446888645,176596.59034266198,38140.247393049554,9612985.3371906597,226812.56011833739,226812.56011833739,{"$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":126748.78570137861},61074.389675642706,39491.677645538257,12527.074843435017,88.619663083313739,0,1711.7878993239506,26.734977378478639,20.394328468131228,11808.106668508788,0,0,0]
[{"$f":"ROW()","v":35},null,null,null,"Electric Plant Acquisition Adj",null,null,{"$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":64927.889389617223},37268.355150395328,15300.487040391385,4472.9612383883305,962.74991811912184,82.58660454712701,740.61077854840778,31.396447713551222,18.700224489362295,6038.8040336627237,5.618976680947477,5.618976680947477,0]
[{"$f":"ROW()","v":38},null,null,null,"Fuel Stock",null,null,{"$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":325976.31996273989},187109.13564569072,76817.474061646542,22456.90499927097,4833.5727266546019,414.63349080919903,3718.3031573263488,157.62869518445532,93.886162307537234,30318.359866235129,28.210578807211515,28.210578807211515,0]
[{"$f":"ROW()","v":40},null,null,null,"Misc Deferred Debits",null,null,{"$f":"H1254+H1256+H1257","v":926628.55064150295},{"$f":"I1254+I1256+I1257","v":531881.17221204494},218363.29909430546,63836.5674345515,13740.036364089901,1178.6476719532006,10569.742814180086,448.07932482635118,266.88318499414385,86183.738327643485,80.19210645691156,80.19210645691156,0]
[{"$f":"ROW()","v":41},null,null,null,"Cash Working Capital",null,null,{"$f":"H1259+H1263","v":173539.98305909458},{"$f":"I1259+I1263","v":107341.26201845316},29035.103111649434,6281.0529420469684,3160.6913810771321,5516.9686854229703,1692.1710191603461,257.77140957707661,88.610630517661093,19335.79267140809,387.01566498848831,443.54352479326849,0]
[{"$f":"ROW()","v":42},null,null,null,"Weatherization Loans",null,null,{"$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,{"$f":"SUM(H33:H43)","v":85566309.267107517},58231927.149295829,10971319.389153041,1604693.6661313726,122122.14844378865,3340838.8493164214,857907.28013742552,177518.2011973419,38628.721923826379,9766670.1387581192,227313.59744527095,227370.12530507572,{"$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":-28791300.970152773},-19727898.083913788,-3558642.4096090212,-478179.63030319073,-24828.639164334829,-1169350.9124828083,-286956.82942483533,-61663.369142231422,-13193.355942708617,-3311468.5816788212,-79559.579245519737,-79559.579245519737,{"$f":"ROUND(SUM(I48:S48)-H48,0)","v":0}]
[{"$f":"ROW()","v":49},null,null,null,"Accum Provision For Amortization",null,null,{"$f":"H1443","v":-1033590.4091115891},-593276.86159120651,-243569.23978825074,-71205.299907151813,-15326.065441147992,-1314.7004035318644,-11789.821058232525,-499.80166523154145,-297.68983501763694,-96132.031864511635,-89.448778653471962,-89.448778653471962,0]
[{"$f":"ROW()","v":50},null,null,null,"Accum Deferred Income Taxes",null,null,{"$f":"H1305+H1307+H1311+H1317","v":-14468881.163350977},-8337778.1046437891,-3422641.5156033351,-996082.16688105965,-166023.16552665661,-18352.158553392066,-166979.48439241148,-7211.5722291224647,-4354.988097293337,-1346964.4685455349,-1246.7694391914542,-1246.7694391914542,0]
[{"$f":"ROW()","v":51},null,null,null,"Unamortized ITC",null,null,{"$f":"H1319","v":-649.73292392779013},-374.7561856816215,-153.74226798384149,-44.703228518761158,-7.1512533854202713,-0.79035138770661606,-7.5188408254927586,-0.32236283852190523,-0.19702925988781089,-60.444028620904383,-5.3687712816145268E-2,-5.3687712816145268E-2,0]
[{"$f":"ROW()","v":52},null,null,null,"Customer Advance For Construction",null,null,{"$f":"H1294","v":-110359.71644512851},-43081.394596933627,-6092.3841999979941,-1951.9512466889564,-105.64511037955377,-19030.383912802055,-416.10589150651714,-318.16296047950277,-817.69300195006588,-38545.99552439023,0,0,0]
[{"$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,{"$f":"H1281+H1283+H1285+H1287+H1289+H1290+H1292+H1296+H1298","v":-210591.56726394998},{"$f":"I1281+I1283+I1285+I1287+I1289+I1290+I1292+I1296+I1298","v":-100229.28245717261},-52773.470196794158,-16372.174858661409,-2013.6123277509464,-16119.430139566273,-2046.1947961115584,-80.202500431883664,-71.270117831614073,-17581.545955025733,-1689.2545158637099,-1615.1293987401098,0]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":56},null,null,null,"Total Rate Base Deductions",null,null,{"$f":"SUM(H48:H54)","v":-44615373.559248343},-28802638.483388569,-7283872.7616653824,-1563835.9264252712,-208304.27882365533,-1224168.3758434884,-468195.95440392289,-69773.430860335327,-18735.194024061155,-4810753.0675969049,-82585.105666941192,-82510.980549817599,0]
[{"$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,{"$f":"H45+H56","v":40950935.707859173},29429288.66590726,3687446.6274876585,40857.739706101362,-86182.130379866678,2116670.4734729333,389711.32573350263,107744.77033700657,19893.527899765224,4955917.0711612143,144728.49177832977,144859.14475525811,{"$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":6.6358863874820623E-2},{"$f":"IF(ISERROR('G+T+D+R+M'!I61),10%,'G+T+D+R+M'!I61)","v":6.3329110528899987E-2},{"$f":"IF(ISERROR('G+T+D+R+M'!J61),10%,'G+T+D+R+M'!J61)","v":8.5131279850851643E-2},{"$f":"IF(ISERROR('G+T+D+R+M'!K61),10%,'G+T+D+R+M'!K61)","v":7.1766032153493003E-2},{"$f":"IF(ISERROR('G+T+D+R+M'!L61),10%,'G+T+D+R+M'!L61)","v":0.11197713968187749},{"$f":"IF(ISERROR('G+T+D+R+M'!M61),10%,'G+T+D+R+M'!M61)","v":5.231546741234884E-2},{"$f":"IF(ISERROR('G+T+D+R+M'!N61),10%,'G+T+D+R+M'!N61)","v":5.9171412569879372E-2},{"$f":"IF(ISERROR('G+T+D+R+M'!O61),10%,'G+T+D+R+M'!O61)","v":3.9705772308177394E-2},{"$f":"IF(ISERROR('G+T+D+R+M'!P61),10%,'G+T+D+R+M'!P61)","v":0.19352321245113005},{"$f":"IF(ISERROR('G+T+D+R+M'!Q61),10%,'G+T+D+R+M'!Q61)","v":7.8425306547927176E-2},{"$f":"IF(ISERROR('G+T+D+R+M'!R61),10%,'G+T+D+R+M'!R61)","v":4.0306568425632759E-2},{"$f":"IF(ISERROR('G+T+D+R+M'!S61),10%,'G+T+D+R+M'!S61)","v":6.974309666438834E-2}]
[{"$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$21","v":7.9061906272665045E-2},{"$f":"(+I61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":7.3190518834347476E-2},{"$f":"(+J61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":0.11544114734090082},{"$f":"(+K61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":8.9540508417295842E-2},{"$f":"(+L61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":0.16746599101173884},{"$f":"(+M61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":5.1847076493835201E-2},{"$f":"(+N61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":6.5133276946396201E-2},{"$f":"(+O61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":2.7410630030187576E-2},{"$f":"(+P61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":0.32549489060720521},{"$f":"(+Q61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":0.10244557875262038},{"$f":"(+R61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":2.8574918463688925E-2},{"$f":"(+S61-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":8.5620242751033554E-2}]
[]
[]
[]
[]
[]
[]
[]
[null,{"$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$6","v":"12 Months Ended June 2015"}]
[]
[]
[null,null,"A",null,"B","C",null,"D","E","F","G","H","I","J","K","L","M","N","O"]
[null,null,null,null,null,null,null,{"$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,{"$f":"H58","v":40950935.707859173},29429288.66590726,3687446.6274876585,40857.739706101362,-86182.130379866678,2116670.4734729333,389711.32573350263,107744.77033700657,19893.527899765224,4955917.0711612143,144728.49177832977,144859.14475525811,{"$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 ($$)",{"$f":"ActualROR","v":6.9331348082225699E-2},null,{"$f":"(H83*$F$86)","v":2839183.5778544298},2040372.2563083158,255655.64566497609,2832.7221734166874,-5975.1232798342944,146751.61737172143,27019.211576015114,7470.0901762744688,1379.2451074020912,343600.41152732266,10034.221440898922,10043.279787920319,{"$f":"ROUND(SUM(I86:S86)-H86,0)","v":0}]
[{"$f":"ROW()","v":87},null,null,null,"Operating & Maintenance Expense",null,null,{"$f":"H17","v":6506520.7707985733},4308885.2764861574,840603.95403474208,131053.78896363033,121941.40285068985,261715.93050033928,63648.967499714963,13031.055172077004,2858.4782808902041,725549.18073064962,18460.821423678957,18771.914856005194,0]
[{"$f":"ROW()","v":88},null,null,null,"        Bad Debt to Produce ROR","F80",null,{"$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":2735680.9002209581},1875608.73784487,337014.48273200187,44913.256706076209,2219.6605569872481,111501.92172914214,27251.572604033594,5875.6695356310011,1255.3016088571492,314867.69835635507,7586.2992735021671,7586.2992735021671,0]
[{"$f":"ROW()","v":90},null,null,null,"Amortization Expense",null,null,{"$f":"H19","v":146634.7863292078},83894.422029805413,34588.379628663461,10123.755635198735,2162.9579250113143,404.1356629668262,1667.4744108870634,70.637528422415244,42.386996248918216,13610.59033929064,35.54633787255846,34.499834840499439,0]
[{"$f":"ROW()","v":91},null,null,null,"Taxes Other Than Income",null,null,{"$f":"H20","v":492885.26393202448},284689.38447747374,116881.3666860128,33926.590028948274,5497.9277664422461,230.74065301977168,5724.4125152847437,241.34759717117507,140.61215146365464,45504.659657409502,23.631989880300107,24.590408918335545,0]
[{"$f":"ROW()","v":92},null,null,null,"Federal Income Taxes",null,null,{"$f":"H21","v":-1392598.6572388709},-782103.54143053025,-351992.35402260534,-130614.37240821881,-69773.425694954742,25314.187032423997,-17099.738718643272,-440.40453550910428,1076.1477986226359,-70843.185816325538,790.59996626590305,3087.4305906038858,0]
[{"$f":"ROW()","v":93},null,null,null,"        FIT Adj to Produce Target ROR","F101",null,{"$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":-189231.02881878644},-106274.88186808559,-47829.914916124289,-17748.323927248912,-9481.0497337731449,3439.7775920267268,-2323.5704942276634,-59.843662003870996,146.23061284447539,-9626.4123673675731,107.42940489201762,419.53054028139366,0]
[{"$f":"ROW()","v":95},null,null,null,"        SIT Adj to Produce Target ROR","F101",null,{"$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":-128572.12278009928},-74262.959706331836,-30489.216310456337,-8849.9576228223596,-1434.1679403923463,-60.19010455648322,-1493.2478664256269,-62.95699053492865,-36.679536040769563,-11870.167596136453,-6.1645484796783165,-6.4145579225454767,0]
[{"$f":"ROW()","v":97},null,null,null,"Investment Tax Credit",null,null,{"$f":"H24","v":-32978.444834406},-19048.273194522171,-7820.4117377634748,-2269.9931597944537,-367.86067837112313,-15.438619194987345,-383.01453940553762,-16.148318892170671,-9.408214080287058,-3044.6698613965104,-1.5811920778021076,-1.6453189074864603,0]
[{"$f":"ROW()","v":98},null,null,null,"Misc Revenue & Expenses",null,null,{"$f":"H25","v":-1637.3830614377405},-544.7552341797691,-446.06481351449696,-148.4712295332902,-3.0593459124008056,-305.37851391543279,-11.866458007264992,-0.37789633909894277,-0.67472263026651447,-113.92444466904321,-32.114337651395068,-30.696065085281848,0]
[{"$f":"ROW()","v":99},null,null,null,"Revenue Credits",null,null,{"$f":"-H129-H130-H138-H146-H148-H150-H152-H179","v":-333195.06630721927},-134272.66840895687,-115705.8542782052,-28450.700660231279,-3162.1785670217851,-4864.5097476852825,-8656.0806545263822,-222.60111775477532,-71.666145425381757,-37697.067754291624,-43.320867243833867,-48.418105876877853,0]
[{"$f":"ROW()","v":100}]
[{"$f":"ROW()","v":101},null,null,null,"Total Revenue Requirements",null,null,{"$f":"SUM(H86:H99)","v":10642692.596094377},7476942.9973040139,1030460.0126677272,34768.294499421114,41625.083858870814,544112.79355628788,95344.119874699725,25886.467488542115,6779.9739381524223,1309937.1127708405,36955.368891538128,39880.371244279595,{"$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":10520966.586424304},7300301.4157058438,1088721.417782482,34867.770187471542,37949.778687077014,508095.78136222082,91384.677936816355,22694.466630665695,9250.5882568990783,1355006.0167754416,32754.656307641068,39940.016791745868,{"$f":"ROUND(SUM(I102:S102)-H102,0)","v":0}]
[{"$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,{"$f":"H101-H102","v":121726.00967007317},{"$f":"I101-I102","v":176641.5815981701},-58261.405114754802,-99.475688050428289,3675.3051717937997,36017.012194067065,3959.44193788337,3192.0008578764209,-2470.614318746656,-45068.904004601063,4200.7125838970605,-59.645547466272546,{"$f":"ROUND(SUM(I105:S105)-H105,0)","v":0}]
[{"$f":"ROW()","v":106}]
[{"$f":"ROW()","v":107},null,null,null,"Existing Revenues",null,null,{"$f":"H14+H99","v":10520966.586424304},7300301.4157058438,1088721.417782482,34867.770187471542,37949.778687077014,508095.78136222082,91384.677936816355,22694.466630665695,9250.5882568990783,1355006.0167754416,32754.656307641068,39940.016791745868,{"$f":"ROUND(SUM(I107:S107)-H107,0)","v":0}]
[{"$f":"ROW()","v":108},null,null,null,"check",null,null,{"$f":"+H102-H107","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$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":1.1569850419175548E-2},2.4196477862974807E-2,-5.3513602435986039E-2,-2.8529409112077733E-3,9.6846550861318895E-2,7.0886264982370689E-2,4.3327196935802961E-2,0.14065106309056227,-0.26707645504642091,-3.3261036074107783E-2,0.12824779916610241,-1.4933781269365687E-3]
[]
[]
[]
[]
[]
[]
[]
[]
[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,{"$f":"SUM(I126:S126)","v":7300301.4157058438},{"$f":"+I107","v":7300301.4157058438},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":3150770.3371438193},0,{"$f":"+J107-J137-J135","v":1088721.417782482},{"$f":"+K107-K137-K135","v":34867.770187471542},0,{"$f":"+M107-M137-M135","v":508095.78136222082},{"$f":"+N107-N137","v":91384.677936816355},0,0,{"$f":"+Q107-Q137-Q135","v":1355006.0167754416},{"$f":"+R107-R137","v":32754.656307641068},{"$f":"+S107-S137","v":39940.016791745868},{"$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,{"$f":"SUM(H128:H130)","v":3150770.3371438193},{"$f":"SUM(I128:I130)","v":0},1088721.417782482,34867.770187471542,0,508095.78136222082,91384.677936816355,0,0,1355006.0167754416,32754.656307641068,39940.016791745868,{"$f":"ROUND(SUM(I131:S131)-H131,0)","v":0}]
[{"$f":"ROW()","v":132}]
[{"$f":"ROW()","v":133},null,"444","Public Street & Highway Lighting",null,"A",null,{"$f":"SUM(I133:S133)","v":69894.833574641787},0,0,0,{"$f":"L107","v":37949.778687077014},0,0,{"$f":"O107","v":22694.466630665695},{"$f":"P107","v":9250.5882568990783},0,0,0,{"$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,{"$f":"+H126+H131+H133+H135+H139","v":10520966.586424304},{"$f":"I126+I131+I133+I135+I139","v":7300301.4157058438},{"$f":"J126+J131+J133+J135+J139","v":1088721.417782482},34867.770187471542,37949.778687077014,508095.78136222082,91384.677936816355,22694.466630665695,9250.5882568990783,1355006.0167754416,32754.656307641068,39940.016791745868,{"$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,{"$f":"+UAcct33+UAcct33T","v":138750.15285704471},{"$f":"VLOOKUP($F150,FactSum,'COS Factor Table'!F$139,FALSE)*$H150","v":77855.091256331478},{"$f":"VLOOKUP($F150,FactSum,'COS Factor Table'!G$139,FALSE)*$H150","v":33281.209522406971},{"$f":"VLOOKUP($F150,FactSum,'COS Factor Table'!H$139,FALSE)*$H150","v":9361.1876911552044},{"$f":"VLOOKUP($F150,FactSum,'COS Factor Table'!I$139,FALSE)*$H150","v":2907.3329396599624},{"$f":"VLOOKUP($F150,FactSum,'COS Factor Table'!J$139,FALSE)*$H150","v":475.83683905462635},{"$f":"VLOOKUP($F150,FactSum,'COS Factor Table'!K$139,FALSE)*$H150","v":1472.4562413373683},{"$f":"VLOOKUP($F150,FactSum,'COS Factor Table'!L$139,FALSE)*$H150","v":67.086799970345879},{"$f":"VLOOKUP($F150,FactSum,'COS Factor Table'!M$139,FALSE)*$H150","v":51.930648975113797},{"$f":"VLOOKUP($F150,FactSum,'COS Factor Table'!N$139,FALSE)*$H150","v":13188.437622795755},{"$f":"VLOOKUP($F150,FactSum,'COS Factor Table'!O$139,FALSE)*$H150","v":42.243028362426955},{"$f":"VLOOKUP($F150,FactSum,'COS Factor Table'!P$139,FALSE)*$H150","v":47.340266995470941},{"$f":"ROUND(SUM(I150:S150)-H150,0)","v":0}]
[{"$f":"ROW()","v":151}]
[{"$f":"ROW()","v":152},null,"AGA Revenue",null,null,"A",{"$f":"UAcctAGA/AcctAGA","v":2.7527402069996112E-2},{"$f":"SUM(I152:S152)","v":81629.637528345411},{"$f":"Revenues!D31*$G152","v":909.51279679123036},{"$f":"Revenues!E31*$G152","v":48219.852057399854},{"$f":"Revenues!F31*$G152","v":8312.4633667777616},{"$f":"Revenues!G31*$G152","v":0},{"$f":"Revenues!H31*$G152","v":4372.8310465766453},{"$f":"Revenues!I31*$G152","v":5686.1518378272904},{"$f":"Revenues!J31*$G152","v":128.32283858557668},{"$f":"Revenues!K31*$G152","v":0},{"$f":"Revenues!L31*$G152","v":14000.503584387052},{"$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,{"$f":"+H141+H146+H148+H150+H152","v":10741346.376809694},{"$f":"+I141+I146+I148+I150+I152","v":7379066.0197589668},1170222.479362289,52541.421245404505,40857.11162673698,512944.44924785214,98543.286015981008,22889.876269221615,9302.5189058741926,1382194.9579826244,32796.899336003495,39987.357058741341,{"$f":"ROUND(SUM(I154:S154)-H154,0)","v":0}]
[{"$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":3.0614790675499298E-2},{"$f":"SUM(UAcct454)-H169-H170","v":100360.72989939996},{"$f":"Revenues!E127*$G168","v":48359.203538635644},{"$f":"Revenues!F127*$G168","v":31269.834827418996},{"$f":"Revenues!G127*$G168","v":9919.0407847660754},{"$f":"Revenues!H127*$G168","v":70.169777337626513},{"$f":"Revenues!I127*$G168","v":0},{"$f":"Revenues!J127*$G168","v":1355.4077229099928},{"$f":"Revenues!K127*$G168","v":21.168974745600885},{"$f":"Revenues!L127*$G168","v":16.148396842964775},{"$f":"Revenues!M127*$G168","v":9349.7558767430801},{"$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":12454.5460224292},{"$f":"VLOOKUP($F170,FactSum,'COS Factor Table'!F$139,FALSE)*$H170","v":7148.8608171985325},{"$f":"VLOOKUP($F170,FactSum,'COS Factor Table'!G$139,FALSE)*$H170","v":2934.9578709793864},{"$f":"VLOOKUP($F170,FactSum,'COS Factor Table'!H$139,FALSE)*$H170","v":858.00881753223723},{"$f":"VLOOKUP($F170,FactSum,'COS Factor Table'!I$139,FALSE)*$H170","v":184.67585002419617},{"$f":"VLOOKUP($F170,FactSum,'COS Factor Table'!J$139,FALSE)*$H170","v":15.841862054010285},{"$f":"VLOOKUP($F170,FactSum,'COS Factor Table'!K$139,FALSE)*$H170","v":142.06485245173073},{"$f":"VLOOKUP($F170,FactSum,'COS Factor Table'!L$139,FALSE)*$H170","v":6.0225044532518881},{"$f":"VLOOKUP($F170,FactSum,'COS Factor Table'!M$139,FALSE)*$H170","v":3.5870996073031804},{"$f":"VLOOKUP($F170,FactSum,'COS Factor Table'!N$139,FALSE)*$H170","v":1158.3706703657394},{"$f":"VLOOKUP($F170,FactSum,'COS Factor Table'!O$139,FALSE)*$H170","v":1.0778388814069135},{"$f":"VLOOKUP($F170,FactSum,'COS Factor Table'!P$139,FALSE)*$H170","v":1.0778388814069135},{"$f":"ROUND(SUM(I170:S170)-H170,0)","v":0}]
[{"$f":"ROW()","v":171},null,null,null,null,null,null,{"$f":"SUM(H168:H170)","v":112815.27592182916},55508.064355834176,34204.792698398385,10777.049602298313,254.84562736182266,15.841862054010285,1497.4725753617236,27.191479198852772,19.735496450267956,10508.126547108819,1.0778388814069135,1.0778388814069135,{"$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,{"$f":"+H159+H164+H166+H171+H177","v":112815.27592182916},{"$f":"I159+I164+I166+I171+I177","v":55508.064355834176},34204.792698398385,10777.049602298313,254.84562736182266,15.841862054010285,1497.4725753617236,27.191479198852772,19.735496450267956,10508.126547108819,1.0778388814069135,1.0778388814069135,{"$f":"ROUND(SUM(I179:S179)-H179,0)","v":0}]
[{"$f":"ROW()","v":180}]
[{"$f":"ROW()","v":181},null,"Total Electric Operating Revenues",null,null,null,null,{"$f":"+H154+H179","v":10854161.652731523},{"$f":"I154+I179","v":7434574.0841148011},1204427.2720606874,63318.470847702818,41111.957254098801,512960.29110990616,100040.75859134273,22917.067748420468,9322.2544023244609,1392703.0845297333,32797.977174884902,39988.434897622748,{"$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":-1637.3830614377405},{"$f":"VLOOKUP($F189,FactSum,'COS Factor Table'!F$139,FALSE)*$H189","v":-544.7552341797691},{"$f":"VLOOKUP($F189,FactSum,'COS Factor Table'!G$139,FALSE)*$H189","v":-446.06481351449696},{"$f":"VLOOKUP($F189,FactSum,'COS Factor Table'!H$139,FALSE)*$H189","v":-148.4712295332902},{"$f":"VLOOKUP($F189,FactSum,'COS Factor Table'!I$139,FALSE)*$H189","v":-3.0593459124008056},{"$f":"VLOOKUP($F189,FactSum,'COS Factor Table'!J$139,FALSE)*$H189","v":-305.37851391543279},{"$f":"VLOOKUP($F189,FactSum,'COS Factor Table'!K$139,FALSE)*$H189","v":-11.866458007264992},{"$f":"VLOOKUP($F189,FactSum,'COS Factor Table'!L$139,FALSE)*$H189","v":-0.37789633909894277},{"$f":"VLOOKUP($F189,FactSum,'COS Factor Table'!M$139,FALSE)*$H189","v":-0.67472263026651447},{"$f":"VLOOKUP($F189,FactSum,'COS Factor Table'!N$139,FALSE)*$H189","v":-113.92444466904321},{"$f":"VLOOKUP($F189,FactSum,'COS Factor Table'!O$139,FALSE)*$H189","v":-32.114337651395068},{"$f":"VLOOKUP($F189,FactSum,'COS Factor Table'!P$139,FALSE)*$H189","v":-30.696065085281848},0]
[{"$f":"ROW()","v":190}]
[{"$f":"ROW()","v":191},null,"Total Miscellaneous Revenues",null,null,null,null,{"$f":"SUM(H184:H189)","v":-1637.3830614377405},-544.7552341797691,-446.06481351449696,-148.4712295332902,-3.0593459124008056,-305.37851391543279,-11.866458007264992,-0.37789633909894277,-0.67472263026651447,-113.92444466904321,-32.114337651395068,-30.696065085281848,{"$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,{"$f":"+H191+H194+H200","v":-1637.3830614377405},-544.7552341797691,-446.06481351449696,-148.4712295332902,-3.0593459124008056,-305.37851391543279,-11.866458007264992,-0.37789633909894277,-0.67472263026651447,-113.92444466904321,-32.114337651395068,-30.696065085281848,{"$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,{"$f":"SUM(UAcct580)","v":191529.10167309464},{"$f":"VLOOKUP($F449,FactSum,'COS Factor Table'!F$139,FALSE)*$H449","v":106233.68693927783},{"$f":"VLOOKUP($F449,FactSum,'COS Factor Table'!G$139,FALSE)*$H449","v":44744.655234462778},{"$f":"VLOOKUP($F449,FactSum,'COS Factor Table'!H$139,FALSE)*$H449","v":13502.846536653753},{"$f":"VLOOKUP($F449,FactSum,'COS Factor Table'!I$139,FALSE)*$H449","v":5856.720887811457},{"$f":"VLOOKUP($F449,FactSum,'COS Factor Table'!J$139,FALSE)*$H449","v":649.16127191102964},{"$f":"VLOOKUP($F449,FactSum,'COS Factor Table'!K$139,FALSE)*$H449","v":1963.2591003756204},{"$f":"VLOOKUP($F449,FactSum,'COS Factor Table'!L$139,FALSE)*$H449","v":113.2296334804734},{"$f":"VLOOKUP($F449,FactSum,'COS Factor Table'!M$139,FALSE)*$H449","v":40.007365877721725},{"$f":"VLOOKUP($F449,FactSum,'COS Factor Table'!N$139,FALSE)*$H449","v":18337.200231351319},{"$f":"VLOOKUP($F449,FactSum,'COS Factor Table'!O$139,FALSE)*$H449","v":44.167235946367192},{"$f":"VLOOKUP($F449,FactSum,'COS Factor Table'!P$139,FALSE)*$H449","v":44.167235946367192},{"$f":"ROUND(SUM(I449:S449)-H449,0)","v":0}]
[{"$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":105758.51996148308},{"$f":"VLOOKUP($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":105758.51996148308},{"$f":"VLOOKUP($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":2043000.1419758545},{"$f":"VLOOKUP($F461,FactSum,'COS Factor Table'!F$139,FALSE)*$H461","v":1413899.9066398838},{"$f":"VLOOKUP($F461,FactSum,'COS Factor Table'!G$139,FALSE)*$H461","v":238381.68974881584},{"$f":"VLOOKUP($F461,FactSum,'COS Factor Table'!H$139,FALSE)*$H461","v":27335.461167204558},{"$f":"VLOOKUP($F461,FactSum,'COS Factor Table'!I$139,FALSE)*$H461","v":0},{"$f":"VLOOKUP($F461,FactSum,'COS Factor Table'!J$139,FALSE)*$H461","v":87939.13053541939},{"$f":"VLOOKUP($F461,FactSum,'COS Factor Table'!K$139,FALSE)*$H461","v":20180.50614210686},{"$f":"VLOOKUP($F461,FactSum,'COS Factor Table'!L$139,FALSE)*$H461","v":4584.752293438406},{"$f":"VLOOKUP($F461,FactSum,'COS Factor Table'!M$139,FALSE)*$H461","v":957.66112576146213},{"$f":"VLOOKUP($F461,FactSum,'COS Factor Table'!N$139,FALSE)*$H461","v":237754.73720928171},{"$f":"VLOOKUP($F461,FactSum,'COS Factor Table'!O$139,FALSE)*$H461","v":5983.148556971486},{"$f":"VLOOKUP($F461,FactSum,'COS Factor Table'!P$139,FALSE)*$H461","v":5983.148556971486},{"$f":"ROUND(SUM(I461:S461)-H461,0)","v":0}]
[{"$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":74663.891908643651},{"$f":"VLOOKUP($F469,FactSum,'COS Factor Table'!F$139,FALSE)*$H469","v":41413.134867771187},{"$f":"VLOOKUP($F469,FactSum,'COS Factor Table'!G$139,FALSE)*$H469","v":17442.832826614573},{"$f":"VLOOKUP($F469,FactSum,'COS Factor Table'!H$139,FALSE)*$H469","v":5263.8218707488677},{"$f":"VLOOKUP($F469,FactSum,'COS Factor Table'!I$139,FALSE)*$H469","v":2283.1286289486025},{"$f":"VLOOKUP($F469,FactSum,'COS Factor Table'!J$139,FALSE)*$H469","v":253.06288503336879},{"$f":"VLOOKUP($F469,FactSum,'COS Factor Table'!K$139,FALSE)*$H469","v":765.3383427302839},{"$f":"VLOOKUP($F469,FactSum,'COS Factor Table'!L$139,FALSE)*$H469","v":44.140368441090104},{"$f":"VLOOKUP($F469,FactSum,'COS Factor Table'!M$139,FALSE)*$H469","v":15.596092788772221},{"$f":"VLOOKUP($F469,FactSum,'COS Factor Table'!N$139,FALSE)*$H469","v":7148.4005512521053},{"$f":"VLOOKUP($F469,FactSum,'COS Factor Table'!O$139,FALSE)*$H469","v":17.21773715741481},{"$f":"VLOOKUP($F469,FactSum,'COS Factor Table'!P$139,FALSE)*$H469","v":17.21773715741481},{"$f":"ROUND(SUM(I469:S469)-H469,0)","v":0}]
[{"$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":3587122.325285356},{"$f":"VLOOKUP($F483,FactSum,'COS Factor Table'!F$139,FALSE)*$H483","v":2482541.1494693621},{"$f":"VLOOKUP($F483,FactSum,'COS Factor Table'!G$139,FALSE)*$H483","v":418553.21674634068},{"$f":"VLOOKUP($F483,FactSum,'COS Factor Table'!H$139,FALSE)*$H483","v":47995.906123637091},{"$f":"VLOOKUP($F483,FactSum,'COS Factor Table'!I$139,FALSE)*$H483","v":0},{"$f":"VLOOKUP($F483,FactSum,'COS Factor Table'!J$139,FALSE)*$H483","v":154404.50146259178},{"$f":"VLOOKUP($F483,FactSum,'COS Factor Table'!K$139,FALSE)*$H483","v":35433.156675113598},{"$f":"VLOOKUP($F483,FactSum,'COS Factor Table'!L$139,FALSE)*$H483","v":8049.9589646580234},{"$f":"VLOOKUP($F483,FactSum,'COS Factor Table'!M$139,FALSE)*$H483","v":1681.4720340423},{"$f":"VLOOKUP($F483,FactSum,'COS Factor Table'!N$139,FALSE)*$H483","v":417452.40651865164},{"$f":"VLOOKUP($F483,FactSum,'COS Factor Table'!O$139,FALSE)*$H483","v":10505.278645479866},{"$f":"VLOOKUP($F483,FactSum,'COS Factor Table'!P$139,FALSE)*$H483","v":10505.278645479866},{"$f":"ROUND(SUM(I483:S483)-H483,0)","v":0}]
[{"$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":6002073.9808044322},4044087.8779162951,719122.39455623389,94098.035698244275,113898.36947824314,243245.85615495557,58342.260260326366,12792.081260017992,2694.736618470256,680692.74451053678,16549.812175555133,16549.812175555133,{"$f":"ROUND(SUM(I487:S487)-H487,0)","v":0}]
[{"$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":264933.31762001041},{"$f":"VLOOKUP($F539,FactSum,'COS Factor Table'!F$139,FALSE)*$H539","v":152070.69050074421},{"$f":"VLOOKUP($F539,FactSum,'COS Factor Table'!G$139,FALSE)*$H539","v":62432.474410004252},{"$f":"VLOOKUP($F539,FactSum,'COS Factor Table'!H$139,FALSE)*$H539","v":18251.578352729153},{"$f":"VLOOKUP($F539,FactSum,'COS Factor Table'!I$139,FALSE)*$H539","v":3928.4278642589038},{"$f":"VLOOKUP($F539,FactSum,'COS Factor Table'!J$139,FALSE)*$H539","v":336.98836261788409},{"$f":"VLOOKUP($F539,FactSum,'COS Factor Table'!K$139,FALSE)*$H539","v":3022.0059895762652},{"$f":"VLOOKUP($F539,FactSum,'COS Factor Table'!L$139,FALSE)*$H539","v":128.11081851621779},{"$f":"VLOOKUP($F539,FactSum,'COS Factor Table'!M$139,FALSE)*$H539","v":76.30484466353181},{"$f":"VLOOKUP($F539,FactSum,'COS Factor Table'!N$139,FALSE)*$H539","v":24640.880862380338},{"$f":"VLOOKUP($F539,FactSum,'COS Factor Table'!O$139,FALSE)*$H539","v":22.927807259832846},{"$f":"VLOOKUP($F539,FactSum,'COS Factor Table'!P$139,FALSE)*$H539","v":22.927807259832846},{"$f":"ROUND(SUM(I539:S539)-H539,0)","v":0}]
[{"$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":264933.31762001041},152070.69050074421,62432.474410004252,18251.578352729153,3928.4278642589038,336.98836261788409,3022.0059895762652,128.11081851621779,76.30484466353181,24640.880862380338,22.927807259832846,22.927807259832846,{"$f":"ROUND(SUM(I541:S541)-H541,0)","v":0}]
[{"$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,{"$f":"UAcct921-UAcct921Cn","v":-74438.355101894442},{"$f":"VLOOKUP($F543,FactSum,'COS Factor Table'!F$139,FALSE)*$H543","v":-42727.325357849564},{"$f":"VLOOKUP($F543,FactSum,'COS Factor Table'!G$139,FALSE)*$H543","v":-17541.661961473201},{"$f":"VLOOKUP($F543,FactSum,'COS Factor Table'!H$139,FALSE)*$H543","v":-5128.1487839862612},{"$f":"VLOOKUP($F543,FactSum,'COS Factor Table'!I$139,FALSE)*$H543","v":-1103.7709827470719},{"$f":"VLOOKUP($F543,FactSum,'COS Factor Table'!J$139,FALSE)*$H543","v":-94.683672205150259},{"$f":"VLOOKUP($F543,FactSum,'COS Factor Table'!K$139,FALSE)*$H543","v":-849.09348885585109},{"$f":"VLOOKUP($F543,FactSum,'COS Factor Table'!L$139,FALSE)*$H543","v":-35.99531643197259},{"$f":"VLOOKUP($F543,FactSum,'COS Factor Table'!M$139,FALSE)*$H543","v":-21.439383970594516},{"$f":"VLOOKUP($F543,FactSum,'COS Factor Table'!N$139,FALSE)*$H543","v":-6923.3520952926892},{"$f":"VLOOKUP($F543,FactSum,'COS Factor Table'!O$139,FALSE)*$H543","v":-6.4420295410452493},{"$f":"VLOOKUP($F543,FactSum,'COS Factor Table'!P$139,FALSE)*$H543","v":-6.4420295410452493},{"$f":"ROUND(SUM(I543:S543)-H543,0)","v":0}]
[{"$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":-74438.355101894442},-42727.325357849564,-17541.661961473201,-5128.1487839862612,-1103.7709827470719,-94.683672205150259,-849.09348885585109,-35.99531643197259,-21.439383970594516,-6923.3520952926892,-6.4420295410452493,-6.4420295410452493,{"$f":"ROUND(SUM(I545:S545)-H545,0)","v":0}]
[{"$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,{"$f":"UAcct923-UAcct923Cn","v":48924.288811244653},{"$f":"VLOOKUP($F547,FactSum,'COS Factor Table'!F$139,FALSE)*$H547","v":28082.350867076711},{"$f":"VLOOKUP($F547,FactSum,'COS Factor Table'!G$139,FALSE)*$H547","v":11529.181896316484},{"$f":"VLOOKUP($F547,FactSum,'COS Factor Table'!H$139,FALSE)*$H547","v":3370.4537376107573},{"$f":"VLOOKUP($F547,FactSum,'COS Factor Table'!I$139,FALSE)*$H547","v":725.44873227612163},{"$f":"VLOOKUP($F547,FactSum,'COS Factor Table'!J$139,FALSE)*$H547","v":62.230436423978652},{"$f":"VLOOKUP($F547,FactSum,'COS Factor Table'!K$139,FALSE)*$H547","v":558.06304451068911},{"$f":"VLOOKUP($F547,FactSum,'COS Factor Table'!L$139,FALSE)*$H547","v":23.657766947689431},{"$f":"VLOOKUP($F547,FactSum,'COS Factor Table'!M$139,FALSE)*$H547","v":14.090942926892277},{"$f":"VLOOKUP($F547,FactSum,'COS Factor Table'!N$139,FALSE)*$H547","v":4550.3433947241392},{"$f":"VLOOKUP($F547,FactSum,'COS Factor Table'!O$139,FALSE)*$H547","v":4.2339962155967434},{"$f":"VLOOKUP($F547,FactSum,'COS Factor Table'!P$139,FALSE)*$H547","v":4.2339962155967434},{"$f":"ROUND(SUM(I547:S547)-H547,0)","v":0}]
[{"$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":48924.288811244653},28082.350867076711,11529.181896316484,3370.4537376107573,725.44873227612163,62.230436423978652,558.06304451068911,23.657766947689431,14.090942926892277,4550.3433947241392,4.2339962155967434,4.2339962155967434,{"$f":"ROUND(SUM(I549:S549)-H549,0)","v":0}]
[{"$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,{"$f":"SUM(UAcct924S+UAcct924SO)","v":40844.495751651695},{"$f":"VLOOKUP($F551,FactSum,'COS Factor Table'!F$139,FALSE)*$H551","v":23444.581179544522},{"$f":"VLOOKUP($F551,FactSum,'COS Factor Table'!G$139,FALSE)*$H551","v":9625.1500517650202},{"$f":"VLOOKUP($F551,FactSum,'COS Factor Table'!H$139,FALSE)*$H551","v":2813.8269704462346},{"$f":"VLOOKUP($F551,FactSum,'COS Factor Table'!I$139,FALSE)*$H551","v":605.64166354693998},{"$f":"VLOOKUP($F551,FactSum,'COS Factor Table'!J$139,FALSE)*$H551","v":51.953147565395618},{"$f":"VLOOKUP($F551,FactSum,'COS Factor Table'!K$139,FALSE)*$H551","v":465.89953997311397},{"$f":"VLOOKUP($F551,FactSum,'COS Factor Table'!L$139,FALSE)*$H551","v":19.750712479777061},{"$f":"VLOOKUP($F551,FactSum,'COS Factor Table'!M$139,FALSE)*$H551","v":11.763839035753911},{"$f":"VLOOKUP($F551,FactSum,'COS Factor Table'!N$139,FALSE)*$H551","v":3798.8591345992058},{"$f":"VLOOKUP($F551,FactSum,'COS Factor Table'!O$139,FALSE)*$H551","v":3.5347563478675124},{"$f":"VLOOKUP($F551,FactSum,'COS Factor Table'!P$139,FALSE)*$H551","v":3.5347563478675124},{"$f":"ROUND(SUM(I551:S551)-H551,0)","v":0}]
[{"$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,{"$f":"SUM(UAcct925)","v":26603.944105628729},{"$f":"VLOOKUP($F554,FactSum,'COS Factor Table'!F$139,FALSE)*$H554","v":15270.560103689257},{"$f":"VLOOKUP($F554,FactSum,'COS Factor Table'!G$139,FALSE)*$H554","v":6269.3136314479061},{"$f":"VLOOKUP($F554,FactSum,'COS Factor Table'!H$139,FALSE)*$H554","v":1832.778054106227},{"$f":"VLOOKUP($F554,FactSum,'COS Factor Table'!I$139,FALSE)*$H554","v":394.48294485043868},{"$f":"VLOOKUP($F554,FactSum,'COS Factor Table'!J$139,FALSE)*$H554","v":33.839532316551455},{"$f":"VLOOKUP($F554,FactSum,'COS Factor Table'!K$139,FALSE)*$H554","v":303.46231706830741},{"$f":"VLOOKUP($F554,FactSum,'COS Factor Table'!L$139,FALSE)*$H554","v":12.864569415992468},{"$f":"VLOOKUP($F554,FactSum,'COS Factor Table'!M$139,FALSE)*$H554","v":7.662342511895365},{"$f":"VLOOKUP($F554,FactSum,'COS Factor Table'!N$139,FALSE)*$H554","v":2474.3759035866537},{"$f":"VLOOKUP($F554,FactSum,'COS Factor Table'!O$139,FALSE)*$H554","v":2.3023533177510425},{"$f":"VLOOKUP($F554,FactSum,'COS Factor Table'!P$139,FALSE)*$H554","v":2.3023533177510425},{"$f":"ROUND(SUM(I554:S554)-H554,0)","v":0}]
[{"$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,{"$f":"SUM(UAcct929)","v":-50241.167012903235},{"$f":"VLOOKUP($F563,FactSum,'COS Factor Table'!F$139,FALSE)*$H563","v":-28838.233816154585},{"$f":"VLOOKUP($F563,FactSum,'COS Factor Table'!G$139,FALSE)*$H563","v":-11839.508907523368},{"$f":"VLOOKUP($F563,FactSum,'COS Factor Table'!H$139,FALSE)*$H563","v":-3461.175077963449},{"$f":"VLOOKUP($F563,FactSum,'COS Factor Table'!I$139,FALSE)*$H563","v":-744.97538550231434},{"$f":"VLOOKUP($F563,FactSum,'COS Factor Table'!J$139,FALSE)*$H563","v":-63.90547160992913},{"$f":"VLOOKUP($F563,FactSum,'COS Factor Table'!K$139,FALSE)*$H563","v":-573.08423493213149},{"$f":"VLOOKUP($F563,FactSum,'COS Factor Table'!L$139,FALSE)*$H563","v":-24.294554898016688},{"$f":"VLOOKUP($F563,FactSum,'COS Factor Table'!M$139,FALSE)*$H563","v":-14.47022397587862},{"$f":"VLOOKUP($F563,FactSum,'COS Factor Table'!N$139,FALSE)*$H563","v":-4672.8234178818002},{"$f":"VLOOKUP($F563,FactSum,'COS Factor Table'!O$139,FALSE)*$H563","v":-4.347961230882623},{"$f":"VLOOKUP($F563,FactSum,'COS Factor Table'!P$139,FALSE)*$H563","v":-4.347961230882623},{"$f":"ROUND(SUM(I563:S563)-H563,0)","v":0}]
[{"$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":387.09043800535284},{"$f":"VLOOKUP($F566,FactSum,'COS Factor Table'!F$139,FALSE)*$H566","v":222.18840092486522},{"$f":"VLOOKUP($F566,FactSum,'COS Factor Table'!G$139,FALSE)*$H566","v":91.219232379782781},{"$f":"VLOOKUP($F566,FactSum,'COS Factor Table'!H$139,FALSE)*$H566","v":26.667130892839143},{"$f":"VLOOKUP($F566,FactSum,'COS Factor Table'!I$139,FALSE)*$H566","v":5.7397720917437249},{"$f":"VLOOKUP($F566,FactSum,'COS Factor Table'!J$139,FALSE)*$H566","v":0.49236907634078153},{"$f":"VLOOKUP($F566,FactSum,'COS Factor Table'!K$139,FALSE)*$H566","v":4.415411518145433},{"$f":"VLOOKUP($F566,FactSum,'COS Factor Table'!L$139,FALSE)*$H566","v":0.18718096047018831},{"$f":"VLOOKUP($F566,FactSum,'COS Factor Table'!M$139,FALSE)*$H566","v":0.11148796236002753},{"$f":"VLOOKUP($F566,FactSum,'COS Factor Table'!N$139,FALSE)*$H566","v":36.002453189134478},{"$f":"VLOOKUP($F566,FactSum,'COS Factor Table'!O$139,FALSE)*$H566","v":3.3499504835554389E-2},{"$f":"VLOOKUP($F566,FactSum,'COS Factor Table'!P$139,FALSE)*$H566","v":3.3499504835554389E-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":103319.31617814752},{"$f":"VLOOKUP($F568,FactSum,'COS Factor Table'!F$139,FALSE)*$H568","v":57307.175743890897},{"$f":"VLOOKUP($F568,FactSum,'COS Factor Table'!G$139,FALSE)*$H568","v":24137.257163886563},{"$f":"VLOOKUP($F568,FactSum,'COS Factor Table'!H$139,FALSE)*$H568","v":7284.0359947321394},{"$f":"VLOOKUP($F568,FactSum,'COS Factor Table'!I$139,FALSE)*$H568","v":3159.3757391906402},{"$f":"VLOOKUP($F568,FactSum,'COS Factor Table'!J$139,FALSE)*$H568","v":350.18646313948625},{"$f":"VLOOKUP($F568,FactSum,'COS Factor Table'!K$139,FALSE)*$H568","v":1059.0692795998677},{"$f":"VLOOKUP($F568,FactSum,'COS Factor Table'!L$139,FALSE)*$H568","v":61.081100470426286},{"$f":"VLOOKUP($F568,FactSum,'COS Factor Table'!M$139,FALSE)*$H568","v":21.58175258207158},{"$f":"VLOOKUP($F568,FactSum,'COS Factor Table'!N$139,FALSE)*$H568","v":9891.9013976199931},{"$f":"VLOOKUP($F568,FactSum,'COS Factor Table'!O$139,FALSE)*$H568","v":23.82577151772124},{"$f":"VLOOKUP($F568,FactSum,'COS Factor Table'!P$139,FALSE)*$H568","v":23.82577151772124},{"$f":"ROUND(SUM(I568:S568)-H568,0)","v":0}]
[{"$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,{"$f":"SUM(UAcct931)","v":20472.949395768432},{"$f":"VLOOKUP($F570,FactSum,'COS Factor Table'!F$139,FALSE)*$H570","v":11751.39306437368},{"$f":"VLOOKUP($F570,FactSum,'COS Factor Table'!G$139,FALSE)*$H570","v":4824.5230185879946},{"$f":"VLOOKUP($F570,FactSum,'COS Factor Table'!H$139,FALSE)*$H570","v":1410.4063745740966},{"$f":"VLOOKUP($F570,FactSum,'COS Factor Table'!I$139,FALSE)*$H570","v":303.57263326635888},{"$f":"VLOOKUP($F570,FactSum,'COS Factor Table'!J$139,FALSE)*$H570","v":26.041064811388264},{"$f":"VLOOKUP($F570,FactSum,'COS Factor Table'!K$139,FALSE)*$H570","v":233.52810531381422},{"$f":"VLOOKUP($F570,FactSum,'COS Factor Table'!L$139,FALSE)*$H570","v":9.8998734024644239},{"$f":"VLOOKUP($F570,FactSum,'COS Factor Table'!M$139,FALSE)*$H570","v":5.8965223305325258},{"$f":"VLOOKUP($F570,FactSum,'COS Factor Table'!N$139,FALSE)*$H570","v":1904.1452071582285},{"$f":"VLOOKUP($F570,FactSum,'COS Factor Table'!O$139,FALSE)*$H570","v":1.7717659749376733},{"$f":"VLOOKUP($F570,FactSum,'COS Factor Table'!P$139,FALSE)*$H570","v":1.7717659749376733},{"$f":"ROUND(SUM(I570:S570)-H570,0)","v":0}]
[{"$f":"ROW()","v":571}]
[{"$f":"ROW()","v":572},null,"935","Maintenance of General Plant",null,"F108",null,{"$f":"SUM(UAcct935)","v":123640.90980848207},{"$f":"VLOOKUP($F572,FactSum,'COS Factor Table'!F$139,FALSE)*$H572","v":48214.017883622277},{"$f":"VLOOKUP($F572,FactSum,'COS Factor Table'!G$139,FALSE)*$H572","v":31953.610943116746},{"$f":"VLOOKUP($F572,FactSum,'COS Factor Table'!H$139,FALSE)*$H572","v":10555.330512244323},{"$f":"VLOOKUP($F572,FactSum,'COS Factor Table'!I$139,FALSE)*$H572","v":769.09039121493936},{"$f":"VLOOKUP($F572,FactSum,'COS Factor Table'!J$139,FALSE)*$H572","v":17766.93211324776},{"$f":"VLOOKUP($F572,FactSum,'COS Factor Table'!K$139,FALSE)*$H572","v":1082.4412756163756},{"$f":"VLOOKUP($F572,FactSum,'COS Factor Table'!L$139,FALSE)*$H572","v":43.711761195961891},{"$f":"VLOOKUP($F572,FactSum,'COS Factor Table'!M$139,FALSE)*$H572","v":62.239538353383921},{"$f":"VLOOKUP($F572,FactSum,'COS Factor Table'!N$139,FALSE)*$H572","v":9156.1033800296645},{"$f":"VLOOKUP($F572,FactSum,'COS Factor Table'!O$139,FALSE)*$H572","v":1863.1692887572078},{"$f":"VLOOKUP($F572,FactSum,'COS Factor Table'!P$139,FALSE)*$H572","v":2174.262721083448},{"$f":"ROUND(SUM(I572:S572)-H572,0)","v":0}]
[{"$f":"ROW()","v":573}]
[{"$f":"ROW()","v":574},null,"TOTAL ADMINISTRATIVE & GEN EXPENSE",null,null,null,null,{"$f":"SUM(H541,H545,H549:H572)","v":504446.78999414109},{"$f":"SUM(I541,I545,I549:I572)","v":264797.3985698623},{"$f":"SUM(J541,J545,J549:J572)","v":121481.55947850819},36955.753265386062,8043.0333724467,18470.074345383706,5306.7072393885956,238.97391205901027,163.74166241994828,44856.436220112875,1911.0092481238225,2222.102680450063,{"$f":"ROUND(SUM(I574:S574)-H574,0)","v":0}]
[{"$f":"ROW()","v":575}]
[{"$f":"ROW()","v":576}]
[{"$f":"ROW()","v":577},null,"TOTAL O & M EXPENSE",null,null,null,null,{"$f":"+H390+H430+H487+H503+H519+H533+H574","v":6506520.7707985733},{"$f":"I390+I430+I487+I503+I519+I533+I574","v":4308885.2764861574},{"$f":"J390+J430+J487+J503+J519+J533+J574","v":840603.95403474208},131053.78896363033,121941.40285068985,261715.93050033928,63648.967499714963,13031.055172077004,2858.4782808902041,725549.18073064962,18460.821423678957,18771.914856005194,{"$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":2585986.9117674245},{"$f":"VLOOKUP($F611,FactSum,'COS Factor Table'!F$139,FALSE)*$H611","v":1789684.9726029709},{"$f":"VLOOKUP($F611,FactSum,'COS Factor Table'!G$139,FALSE)*$H611","v":301738.56429557031},{"$f":"VLOOKUP($F611,FactSum,'COS Factor Table'!H$139,FALSE)*$H611","v":34600.655845844347},{"$f":"VLOOKUP($F611,FactSum,'COS Factor Table'!I$139,FALSE)*$H611","v":0},{"$f":"VLOOKUP($F611,FactSum,'COS Factor Table'!J$139,FALSE)*$H611","v":111311.51482782877},{"$f":"VLOOKUP($F611,FactSum,'COS Factor Table'!K$139,FALSE)*$H611","v":25544.063205917897},{"$f":"VLOOKUP($F611,FactSum,'COS Factor Table'!L$139,FALSE)*$H611","v":5803.2837007348207},{"$f":"VLOOKUP($F611,FactSum,'COS Factor Table'!M$139,FALSE)*$H611","v":1212.1874522889129},{"$f":"VLOOKUP($F611,FactSum,'COS Factor Table'!N$139,FALSE)*$H611","v":300944.98086489731},{"$f":"VLOOKUP($F611,FactSum,'COS Factor Table'!O$139,FALSE)*$H611","v":7573.3444856859323},{"$f":"VLOOKUP($F611,FactSum,'COS Factor Table'!P$139,FALSE)*$H611","v":7573.3444856859323},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":2585986.9117674245},1789684.9726029709,301738.56429557031,34600.655845844347,0,111311.51482782877,25544.063205917897,5803.2837007348207,1212.1874522889129,300944.98086489731,7573.3444856859323,7573.3444856859323,0]
[{"$f":"ROW()","v":616}]
[{"$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,{"$f":"SUM(UAcct403Gps)","v":101378.18731137572},{"$f":"VLOOKUP($F618,FactSum,'COS Factor Table'!F$139,FALSE)*$H618","v":58190.683922459859},{"$f":"VLOOKUP($F618,FactSum,'COS Factor Table'!G$139,FALSE)*$H618","v":23890.128813953415},{"$f":"VLOOKUP($F618,FactSum,'COS Factor Table'!H$139,FALSE)*$H618","v":6984.0665779345236},{"$f":"VLOOKUP($F618,FactSum,'COS Factor Table'!I$139,FALSE)*$H618","v":1503.2344721296256},{"$f":"VLOOKUP($F618,FactSum,'COS Factor Table'!J$139,FALSE)*$H618","v":128.95044554656383},{"$f":"VLOOKUP($F618,FactSum,'COS Factor Table'!K$139,FALSE)*$H618","v":1156.3871694943898},{"$f":"VLOOKUP($F618,FactSum,'COS Factor Table'!L$139,FALSE)*$H618","v":49.022307472776056},{"$f":"VLOOKUP($F618,FactSum,'COS Factor Table'!M$139,FALSE)*$H618","v":29.198467390047448},{"$f":"VLOOKUP($F618,FactSum,'COS Factor Table'!N$139,FALSE)*$H618","v":9428.9682325520007},{"$f":"VLOOKUP($F618,FactSum,'COS Factor Table'!O$139,FALSE)*$H618","v":8.7734512212626825},{"$f":"VLOOKUP($F618,FactSum,'COS Factor Table'!P$139,FALSE)*$H618","v":8.7734512212626825},{"$f":"ROUND(SUM(I618:S618)-H618,0)","v":0}]
[{"$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,{"$f":"SUM(UAcct403Gpso)","v":48315.801142157834},{"$f":"VLOOKUP($F620,FactSum,'COS Factor Table'!F$139,FALSE)*$H620","v":27733.081319439294},{"$f":"VLOOKUP($F620,FactSum,'COS Factor Table'!G$139,FALSE)*$H620","v":11385.789622478154},{"$f":"VLOOKUP($F620,FactSum,'COS Factor Table'!H$139,FALSE)*$H620","v":3328.5342822973394},{"$f":"VLOOKUP($F620,FactSum,'COS Factor Table'!I$139,FALSE)*$H620","v":716.42608485762241},{"$f":"VLOOKUP($F620,FactSum,'COS Factor Table'!J$139,FALSE)*$H620","v":61.456455766804972},{"$f":"VLOOKUP($F620,FactSum,'COS Factor Table'!K$139,FALSE)*$H620","v":551.12222862130704},{"$f":"VLOOKUP($F620,FactSum,'COS Factor Table'!L$139,FALSE)*$H620","v":23.363527423404513},{"$f":"VLOOKUP($F620,FactSum,'COS Factor Table'!M$139,FALSE)*$H620","v":13.915689178188844},{"$f":"VLOOKUP($F620,FactSum,'COS Factor Table'!N$139,FALSE)*$H620","v":4493.7492589057783},{"$f":"VLOOKUP($F620,FactSum,'COS Factor Table'!O$139,FALSE)*$H620","v":4.1813365949716861},{"$f":"VLOOKUP($F620,FactSum,'COS Factor Table'!P$139,FALSE)*$H620","v":4.1813365949716861},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":149693.98845353356},85923.765241899149,35275.918436431573,10312.600860231863,2219.6605569872481,190.40690131336879,1707.509398115697,72.385834896180569,43.11415656823629,13922.717491457779,12.954787816234369,12.954787816234369,0]
[{"$f":"ROW()","v":626}]
[{"$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,{"$f":"H587+H589+H591+H597+H599+H615+H625+H627+H629+H631","v":2735680.9002209581},1875608.73784487,337014.48273200187,44913.256706076209,2219.6605569872481,111501.92172914214,27251.572604033594,5875.6695356310011,1255.3016088571492,314867.69835635507,7586.2992735021671,7586.2992735021671,{"$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":11.285574905157773},{"$f":"VLOOKUP($F640,FactSum,'COS Factor Table'!F$139,FALSE)*$H640","v":3.7546962253990035},{"$f":"VLOOKUP($F640,FactSum,'COS Factor Table'!G$139,FALSE)*$H640","v":3.074477795716775},{"$f":"VLOOKUP($F640,FactSum,'COS Factor Table'!H$139,FALSE)*$H640","v":1.0233299840585481},{"$f":"VLOOKUP($F640,FactSum,'COS Factor Table'!I$139,FALSE)*$H640","v":2.108637756693953E-2},{"$f":"VLOOKUP($F640,FactSum,'COS Factor Table'!J$139,FALSE)*$H640","v":2.1048050235674349},{"$f":"VLOOKUP($F640,FactSum,'COS Factor Table'!K$139,FALSE)*$H640","v":8.1788925178148023E-2},{"$f":"VLOOKUP($F640,FactSum,'COS Factor Table'!L$139,FALSE)*$H640","v":2.6046302430545718E-3},{"$f":"VLOOKUP($F640,FactSum,'COS Factor Table'!M$139,FALSE)*$H640","v":4.6504895301601725E-3},{"$f":"VLOOKUP($F640,FactSum,'COS Factor Table'!N$139,FALSE)*$H640","v":0.78521812282096626},{"$f":"VLOOKUP($F640,FactSum,'COS Factor Table'!O$139,FALSE)*$H640","v":0.22134634932409097},{"$f":"VLOOKUP($F640,FactSum,'COS Factor Table'!P$139,FALSE)*$H640","v":0.21157098175265254},{"$f":"ROUND(SUM(I640:S640)-H640,0)","v":0}]
[{"$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":5320.5144981208578},{"$f":"VLOOKUP($F641,FactSum,'COS Factor Table'!F$139,FALSE)*$H641","v":3053.9545604034988},{"$f":"VLOOKUP($F641,FactSum,'COS Factor Table'!G$139,FALSE)*$H641","v":1253.7980811021182},{"$f":"VLOOKUP($F641,FactSum,'COS Factor Table'!H$139,FALSE)*$H641","v":366.53671237592096},{"$f":"VLOOKUP($F641,FactSum,'COS Factor Table'!I$139,FALSE)*$H641","v":78.892521312060083},{"$f":"VLOOKUP($F641,FactSum,'COS Factor Table'!J$139,FALSE)*$H641","v":6.7675575315070891},{"$f":"VLOOKUP($F641,FactSum,'COS Factor Table'!K$139,FALSE)*$H641","v":60.689334302641029},{"$f":"VLOOKUP($F641,FactSum,'COS Factor Table'!L$139,FALSE)*$H641","v":2.5727812319147301},{"$f":"VLOOKUP($F641,FactSum,'COS Factor Table'!M$139,FALSE)*$H641","v":1.5323894931609661},{"$f":"VLOOKUP($F641,FactSum,'COS Factor Table'!N$139,FALSE)*$H641","v":494.84966652175132},{"$f":"VLOOKUP($F641,FactSum,'COS Factor Table'!O$139,FALSE)*$H641","v":0.46044692314247304},{"$f":"VLOOKUP($F641,FactSum,'COS Factor Table'!P$139,FALSE)*$H641","v":0.46044692314247304},{"$f":"ROUND(SUM(I641:S641)-H641,0)","v":0}]
[{"$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,{"$f":"SUM(H640:H642)","v":5331.8000730260155},3057.7092566288979,1256.872558897835,367.56004235997949,78.913607689627028,8.872362555074524,60.771123227819174,2.5753858621577845,1.5370399826911263,495.63488464457231,0.68179327246656407,0.67201790489512558,{"$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":70415.675035952008},{"$f":"VLOOKUP($F648,FactSum,'COS Factor Table'!F$139,FALSE)*$H648","v":40418.322697154239},{"$f":"VLOOKUP($F648,FactSum,'COS Factor Table'!G$139,FALSE)*$H648","v":16593.703159867131},{"$f":"VLOOKUP($F648,FactSum,'COS Factor Table'!H$139,FALSE)*$H648","v":4851.0214635304192},{"$f":"VLOOKUP($F648,FactSum,'COS Factor Table'!I$139,FALSE)*$H648","v":1044.1227338895508},{"$f":"VLOOKUP($F648,FactSum,'COS Factor Table'!J$139,FALSE)*$H648","v":89.56692667485855},{"$f":"VLOOKUP($F648,FactSum,'COS Factor Table'!K$139,FALSE)*$H648","v":803.2081190479546},{"$f":"VLOOKUP($F648,FactSum,'COS Factor Table'!L$139,FALSE)*$H648","v":34.050114369407119},{"$f":"VLOOKUP($F648,FactSum,'COS Factor Table'!M$139,FALSE)*$H648","v":20.28079062974836},{"$f":"VLOOKUP($F648,FactSum,'COS Factor Table'!N$139,FALSE)*$H648","v":6549.2112316866651},{"$f":"VLOOKUP($F648,FactSum,'COS Factor Table'!O$139,FALSE)*$H648","v":6.0938995510219272},{"$f":"VLOOKUP($F648,FactSum,'COS Factor Table'!P$139,FALSE)*$H648","v":6.0938995510219272},{"$f":"ROUND(SUM(I648:S648)-H648,0)","v":0}]
[{"$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,{"$f":"SUM(UAcct404Ipso)","v":69453.648580397406},{"$f":"VLOOKUP($F650,FactSum,'COS Factor Table'!F$139,FALSE)*$H650","v":39866.123265650487},{"$f":"VLOOKUP($F650,FactSum,'COS Factor Table'!G$139,FALSE)*$H650","v":16366.998219138215},{"$f":"VLOOKUP($F650,FactSum,'COS Factor Table'!H$139,FALSE)*$H650","v":4784.7462913901718},{"$f":"VLOOKUP($F650,FactSum,'COS Factor Table'!I$139,FALSE)*$H650","v":1029.8578178415985},{"$f":"VLOOKUP($F650,FactSum,'COS Factor Table'!J$139,FALSE)*$H650","v":88.343253778732233},{"$f":"VLOOKUP($F650,FactSum,'COS Factor Table'!K$139,FALSE)*$H650","v":792.23460413886846},{"$f":"VLOOKUP($F650,FactSum,'COS Factor Table'!L$139,FALSE)*$H650","v":33.584918078647924},{"$f":"VLOOKUP($F650,FactSum,'COS Factor Table'!M$139,FALSE)*$H650","v":20.003712307124594},{"$f":"VLOOKUP($F650,FactSum,'COS Factor Table'!N$139,FALSE)*$H650","v":6459.7352099815398},{"$f":"VLOOKUP($F650,FactSum,'COS Factor Table'!O$139,FALSE)*$H650","v":6.0106440460142396},{"$f":"VLOOKUP($F650,FactSum,'COS Factor Table'!P$139,FALSE)*$H650","v":6.0106440460142396},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":139869.32361634943},80284.445962804719,32960.701379005346,9635.767754920591,2073.9805517311493,177.91018045359078,1595.4427231868231,67.635032448055043,40.284502936872954,13008.946441668206,12.104543597036166,12.104543597036166,0]
[{"$f":"ROW()","v":655}]
[{"$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":1433.6626398323929},{"$f":"VLOOKUP($F671,FactSum,'COS Factor Table'!F$139,FALSE)*$H671","v":552.26681037178741},{"$f":"VLOOKUP($F671,FactSum,'COS Factor Table'!G$139,FALSE)*$H671","v":370.8056907602782},{"$f":"VLOOKUP($F671,FactSum,'COS Factor Table'!H$139,FALSE)*$H671","v":120.42783791816574},{"$f":"VLOOKUP($F671,FactSum,'COS Factor Table'!I$139,FALSE)*$H671","v":10.063765590537814},{"$f":"VLOOKUP($F671,FactSum,'COS Factor Table'!J$139,FALSE)*$H671","v":217.35311995816093},{"$f":"VLOOKUP($F671,FactSum,'COS Factor Table'!K$139,FALSE)*$H671","v":11.260564472421004},{"$f":"VLOOKUP($F671,FactSum,'COS Factor Table'!L$139,FALSE)*$H671","v":0.42711011220241751},{"$f":"VLOOKUP($F671,FactSum,'COS Factor Table'!M$139,FALSE)*$H671","v":0.5654533293541314},{"$f":"VLOOKUP($F671,FactSum,'COS Factor Table'!N$139,FALSE)*$H671","v":106.00901297786142},{"$f":"VLOOKUP($F671,FactSum,'COS Factor Table'!O$139,FALSE)*$H671","v":22.760001003055731},{"$f":"VLOOKUP($F671,FactSum,'COS Factor Table'!P$139,FALSE)*$H671","v":21.723273338568145},{"$f":"ROUND(SUM(I671:S671)-H671,0)","v":0}]
[{"$f":"ROW()","v":672}]
[{"$f":"ROW()","v":673}]
[{"$f":"ROW()","v":674},null,"TOTAL AMORTIZATION EXPENSE",null,null,null,null,{"$f":"SUM(H643:H653)+SUM(H663:H671)","v":146634.7863292078},83894.422029805413,34588.379628663461,10123.755635198735,2162.9579250113143,404.1356629668262,1667.4744108870634,70.637528422415244,42.386996248918216,13610.59033929064,35.54633787255846,34.499834840499439,{"$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":492885.26393202448},{"$f":"VLOOKUP($F680,FactSum,'COS Factor Table'!F$139,FALSE)*$H680","v":284689.38447747374},{"$f":"VLOOKUP($F680,FactSum,'COS Factor Table'!G$139,FALSE)*$H680","v":116881.3666860128},{"$f":"VLOOKUP($F680,FactSum,'COS Factor Table'!H$139,FALSE)*$H680","v":33926.590028948274},{"$f":"VLOOKUP($F680,FactSum,'COS Factor Table'!I$139,FALSE)*$H680","v":5497.9277664422461},{"$f":"VLOOKUP($F680,FactSum,'COS Factor Table'!J$139,FALSE)*$H680","v":230.74065301977168},{"$f":"VLOOKUP($F680,FactSum,'COS Factor Table'!K$139,FALSE)*$H680","v":5724.4125152847437},{"$f":"VLOOKUP($F680,FactSum,'COS Factor Table'!L$139,FALSE)*$H680","v":241.34759717117507},{"$f":"VLOOKUP($F680,FactSum,'COS Factor Table'!M$139,FALSE)*$H680","v":140.61215146365464},{"$f":"VLOOKUP($F680,FactSum,'COS Factor Table'!N$139,FALSE)*$H680","v":45504.659657409502},{"$f":"VLOOKUP($F680,FactSum,'COS Factor Table'!O$139,FALSE)*$H680","v":23.631989880300107},{"$f":"VLOOKUP($F680,FactSum,'COS Factor Table'!P$139,FALSE)*$H680","v":24.590408918335545},{"$f":"ROUND(SUM(I680:S680)-H680,0)","v":0}]
[{"$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,{"$f":"H680+H681","v":492885.26393202448},284689.38447747374,116881.3666860128,33926.590028948274,5497.9277664422461,230.74065301977168,5724.4125152847437,241.34759717117507,140.61215146365464,45504.659657409502,23.631989880300107,24.590408918335545,{"$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":-32978.444834406},{"$f":"VLOOKUP($F688,FactSum,'COS Factor Table'!F$139,FALSE)*$H688","v":-19048.273194522171},{"$f":"VLOOKUP($F688,FactSum,'COS Factor Table'!G$139,FALSE)*$H688","v":-7820.4117377634748},{"$f":"VLOOKUP($F688,FactSum,'COS Factor Table'!H$139,FALSE)*$H688","v":-2269.9931597944537},{"$f":"VLOOKUP($F688,FactSum,'COS Factor Table'!I$139,FALSE)*$H688","v":-367.86067837112313},{"$f":"VLOOKUP($F688,FactSum,'COS Factor Table'!J$139,FALSE)*$H688","v":-15.438619194987345},{"$f":"VLOOKUP($F688,FactSum,'COS Factor Table'!K$139,FALSE)*$H688","v":-383.01453940553762},{"$f":"VLOOKUP($F688,FactSum,'COS Factor Table'!L$139,FALSE)*$H688","v":-16.148318892170671},{"$f":"VLOOKUP($F688,FactSum,'COS Factor Table'!M$139,FALSE)*$H688","v":-9.408214080287058},{"$f":"VLOOKUP($F688,FactSum,'COS Factor Table'!N$139,FALSE)*$H688","v":-3044.6698613965104},{"$f":"VLOOKUP($F688,FactSum,'COS Factor Table'!O$139,FALSE)*$H688","v":-1.5811920778021076},{"$f":"VLOOKUP($F688,FactSum,'COS Factor Table'!P$139,FALSE)*$H688","v":-1.6453189074864603},{"$f":"ROUND(SUM(I688:S688)-H688,0)","v":0}]
[{"$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":-32978.444834406},-19048.273194522171,-7820.4117377634748,-2269.9931597944537,-367.86067837112313,-15.438619194987345,-383.01453940553762,-16.148318892170671,-9.408214080287058,-3044.6698613965104,-1.5811920778021076,-1.6453189074864603,{"$f":"ROUND(SUM(I692:S692)-H692,0)","v":0}]
[{"$f":"ROW()","v":693}]
[{"$f":"ROW()","v":694},null,427,"Interest on Long-Term Debt",null,null,null,{"$f":"SUM(I694:S694)","v":1046318.2833256568},{"$f":"I58*Inputs!$M$19","v":751934.04653993575},{"$f":"J58*Inputs!$M$19","v":94216.231166298079},{"$f":"K58*Inputs!$M$19","v":1043.9370756954409},{"$f":"L58*Inputs!$M$19","v":-2201.9994696996423},{"$f":"M58*Inputs!$M$19","v":54082.06132260037},{"$f":"N58*Inputs!$M$19","v":9957.3325562811988},{"$f":"O58*Inputs!$M$19","v":2752.936439366832},{"$f":"P58*Inputs!$M$19","v":508.29026496160549},{"$f":"Q58*Inputs!$M$19","v":126626.32861906843},{"$f":"R58*Inputs!$M$19","v":3697.8902788966334},{"$f":"S58*Inputs!$M$19","v":3701.2285322519729},{"$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,{"$f":"SUM(UAcct41010)","v":1197671.9296335254},{"$f":"VLOOKUP($F701,FactSum,'COS Factor Table'!F$139,FALSE)*$H701","v":691772.52680116682},{"$f":"VLOOKUP($F701,FactSum,'COS Factor Table'!G$139,FALSE)*$H701","v":284012.41063751199},{"$f":"VLOOKUP($F701,FactSum,'COS Factor Table'!H$139,FALSE)*$H701","v":82438.911282727728},{"$f":"VLOOKUP($F701,FactSum,'COS Factor Table'!I$139,FALSE)*$H701","v":13359.526524470701},{"$f":"VLOOKUP($F701,FactSum,'COS Factor Table'!J$139,FALSE)*$H701","v":560.68140674865526},{"$f":"VLOOKUP($F701,FactSum,'COS Factor Table'!K$139,FALSE)*$H701","v":13909.866423080792},{"$f":"VLOOKUP($F701,FactSum,'COS Factor Table'!L$139,FALSE)*$H701","v":586.45543612007975},{"$f":"VLOOKUP($F701,FactSum,'COS Factor Table'!M$139,FALSE)*$H701","v":341.67632732599293},{"$f":"VLOOKUP($F701,FactSum,'COS Factor Table'!N$139,FALSE)*$H701","v":110572.69820653983},{"$f":"VLOOKUP($F701,FactSum,'COS Factor Table'!O$139,FALSE)*$H701","v":57.423852957637607},{"$f":"VLOOKUP($F701,FactSum,'COS Factor Table'!P$139,FALSE)*$H701","v":59.752734875356531},{"$f":"ROUND(SUM(I701:S701)-H701,0)","v":0}]
[{"$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,{"$f":"SUM(UAcct41120)","v":-1326244.0524136247},{"$f":"VLOOKUP($F705,FactSum,'COS Factor Table'!F$139,FALSE)*$H705","v":-766035.48650749866},{"$f":"VLOOKUP($F705,FactSum,'COS Factor Table'!G$139,FALSE)*$H705","v":-314501.62694796833},{"$f":"VLOOKUP($F705,FactSum,'COS Factor Table'!H$139,FALSE)*$H705","v":-91288.868905550087},{"$f":"VLOOKUP($F705,FactSum,'COS Factor Table'!I$139,FALSE)*$H705","v":-14793.694464863047},{"$f":"VLOOKUP($F705,FactSum,'COS Factor Table'!J$139,FALSE)*$H705","v":-620.87151130513848},{"$f":"VLOOKUP($F705,FactSum,'COS Factor Table'!K$139,FALSE)*$H705","v":-15403.114289506419},{"$f":"VLOOKUP($F705,FactSum,'COS Factor Table'!L$139,FALSE)*$H705","v":-649.4124266550084},{"$f":"VLOOKUP($F705,FactSum,'COS Factor Table'!M$139,FALSE)*$H705","v":-378.35586336676249},{"$f":"VLOOKUP($F705,FactSum,'COS Factor Table'!N$139,FALSE)*$H705","v":-122442.86580267629},{"$f":"VLOOKUP($F705,FactSum,'COS Factor Table'!O$139,FALSE)*$H705","v":-63.588401437315923},{"$f":"VLOOKUP($F705,FactSum,'COS Factor Table'!P$139,FALSE)*$H705","v":-66.167292797902007},{"$f":"ROUND(SUM(I705:S705)-H705,0)","v":0}]
[{"$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":-128572.12278009928},-74262.959706331836,-30489.216310456337,-8849.9576228223596,-1434.1679403923463,-60.19010455648322,-1493.2478664256269,-62.95699053492865,-36.679536040769563,-11870.167596136453,-6.1645484796783165,-6.4145579225454767,{"$f":"ROUND(SUM(I709:S709)-H709,0)","v":0}]
[{"$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":4731.7046564776465},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F724,FactSum,'COS Factor Table'!F$139,FALSE)*$H724,\"\")","v":2715.9800089326122},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F724,FactSum,'COS Factor Table'!G$139,FALSE)*$H724,\"\")","v":1115.0429569788703},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F724,FactSum,'COS Factor Table'!H$139,FALSE)*$H724,\"\")","v":325.97288651909554},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F724,FactSum,'COS Factor Table'!I$139,FALSE)*$H724,\"\")","v":70.161656468632955},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F724,FactSum,'COS Factor Table'!J$139,FALSE)*$H724,\"\")","v":6.0186065644821145},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F724,FactSum,'COS Factor Table'!K$139,FALSE)*$H724,\"\")","v":53.972976827665448},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F724,FactSum,'COS Factor Table'!L$139,FALSE)*$H724,\"\")","v":2.2880570928711514},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F724,FactSum,'COS Factor Table'!M$139,FALSE)*$H724,\"\")","v":1.3628032595133543},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F724,FactSum,'COS Factor Table'!N$139,FALSE)*$H724,\"\")","v":440.08572331949568},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F724,FactSum,'COS Factor Table'!O$139,FALSE)*$H724,\"\")","v":0.40949025720417359},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F724,FactSum,'COS Factor Table'!P$139,FALSE)*$H724,\"\")","v":0.40949025720417359},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":268.95572296435705},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F726,FactSum,'COS Factor Table'!F$139,FALSE)*$H726,\"\")","v":236.8793931988202},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F726,FactSum,'COS Factor Table'!G$139,FALSE)*$H726,\"\")","v":14.708502617000413},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F726,FactSum,'COS Factor Table'!H$139,FALSE)*$H726,\"\")","v":4.5861828118924937},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($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":7.7607891345318256},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F726,FactSum,'COS Factor Table'!K$139,FALSE)*$H726,\"\")","v":1.1319417762205648},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($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":3.8889134258915705},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($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,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMATS),\"\")","v":-100471.74947007331},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F730,FactSum,'COS Factor Table'!F$139,FALSE)*$H730,\"\")","v":-58032.249302456097},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F730,FactSum,'COS Factor Table'!G$139,FALSE)*$H730,\"\")","v":-23825.576154811573},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F730,FactSum,'COS Factor Table'!H$139,FALSE)*$H730,\"\")","v":-6915.7349655161925},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F730,FactSum,'COS Factor Table'!I$139,FALSE)*$H730,\"\")","v":-1120.7200977116788},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F730,FactSum,'COS Factor Table'!J$139,FALSE)*$H730,\"\")","v":-47.035119081914473},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F730,FactSum,'COS Factor Table'!K$139,FALSE)*$H730,\"\")","v":-1166.8876758676249},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F730,FactSum,'COS Factor Table'!L$139,FALSE)*$H730,\"\")","v":-49.197281989608612},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F730,FactSum,'COS Factor Table'!M$139,FALSE)*$H730,\"\")","v":-28.662956448729801},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F730,FactSum,'COS Factor Table'!N$139,FALSE)*$H730,\"\")","v":-9275.8560650551935},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F730,FactSum,'COS Factor Table'!O$139,FALSE)*$H730,\"\")","v":-4.8172415376984663},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F730,FactSum,'COS Factor Table'!P$139,FALSE)*$H730,\"\")","v":-5.0126095970083622},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I730:S730)-H730,0),\"\")","v":0}]
[{"$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":734698.67776491633},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F732,FactSum,'COS Factor Table'!F$139,FALSE)*$H732,\"\")","v":423763.15554406273},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F732,FactSum,'COS Factor Table'!G$139,FALSE)*$H732,\"\")","v":173847.18681250213},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F732,FactSum,'COS Factor Table'!H$139,FALSE)*$H732,\"\")","v":50549.082053608334},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F732,FactSum,'COS Factor Table'!I$139,FALSE)*$H732,\"\")","v":8086.4247649147528},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F732,FactSum,'COS Factor Table'!J$139,FALSE)*$H732,\"\")","v":893.70585687335733},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F732,FactSum,'COS Factor Table'!K$139,FALSE)*$H732,\"\")","v":8502.081716007262},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F732,FactSum,'COS Factor Table'!L$139,FALSE)*$H732,\"\")","v":364.5183159117712},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F732,FactSum,'COS Factor Table'!M$139,FALSE)*$H732,\"\")","v":222.7948305982147},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F732,FactSum,'COS Factor Table'!N$139,FALSE)*$H732,\"\")","v":68348.310930751963},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F732,FactSum,'COS Factor Table'!O$139,FALSE)*$H732,\"\")","v":60.708469842953861},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F732,FactSum,'COS Factor Table'!P$139,FALSE)*$H732,\"\")","v":60.708469842953861},0]
[{"$f":"ROW()","v":733},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SNP\",\"\")","v":"SNP"},"F104D",null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMATSNP),\"\")","v":587650.69815253001},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F733,FactSum,'COS Factor Table'!F$139,FALSE)*$H733,\"\")","v":338948.09088858712},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F733,FactSum,'COS Factor Table'!G$139,FALSE)*$H733,\"\")","v":139052.13633024815},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F733,FactSum,'COS Factor Table'!H$139,FALSE)*$H733,\"\")","v":40431.818184484771},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F733,FactSum,'COS Factor Table'!I$139,FALSE)*$H733,\"\")","v":6467.9484290300734},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F733,FactSum,'COS Factor Table'!J$139,FALSE)*$H733,\"\")","v":714.83301471610798},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F733,FactSum,'COS Factor Table'!K$139,FALSE)*$H733,\"\")","v":6800.4127506544855},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F733,FactSum,'COS Factor Table'!L$139,FALSE)*$H733,\"\")","v":291.56094779781006},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F733,FactSum,'COS Factor Table'!M$139,FALSE)*$H733,\"\")","v":178.20303984228505},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F733,FactSum,'COS Factor Table'!N$139,FALSE)*$H733,\"\")","v":54668.57890392757},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F733,FactSum,'COS Factor Table'!O$139,FALSE)*$H733,\"\")","v":48.557831620868662},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F733,FactSum,'COS Factor Table'!P$139,FALSE)*$H733,\"\")","v":48.557831620868662},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":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F738,FactSum,'COS Factor Table'!F$139,FALSE)*$H738,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F738,FactSum,'COS Factor Table'!G$139,FALSE)*$H738,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F738,FactSum,'COS Factor Table'!H$139,FALSE)*$H738,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F738,FactSum,'COS Factor Table'!I$139,FALSE)*$H738,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F738,FactSum,'COS Factor Table'!J$139,FALSE)*$H738,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F738,FactSum,'COS Factor Table'!K$139,FALSE)*$H738,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F738,FactSum,'COS Factor Table'!L$139,FALSE)*$H738,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F738,FactSum,'COS Factor Table'!M$139,FALSE)*$H738,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F738,FactSum,'COS Factor Table'!N$139,FALSE)*$H738,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F738,FactSum,'COS Factor Table'!O$139,FALSE)*$H738,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F738,FactSum,'COS Factor Table'!P$139,FALSE)*$H738,\"\")","v":0},0]
[{"$f":"ROW()","v":739},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SO\",\"\")","v":"SO"},"F102D",null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMATSO),\"\")","v":83640.815246885992},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F739,FactSum,'COS Factor Table'!F$139,FALSE)*$H739,\"\")","v":48009.501571569941},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F739,FactSum,'COS Factor Table'!G$139,FALSE)*$H739,\"\")","v":19710.254279995068},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F739,FactSum,'COS Factor Table'!H$139,FALSE)*$H739,\"\")","v":5762.1174515854118},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F739,FactSum,'COS Factor Table'!I$139,FALSE)*$H739,\"\")","v":1240.224944740512},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F739,FactSum,'COS Factor Table'!J$139,FALSE)*$H739,\"\")","v":106.38896470733728},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F739,FactSum,'COS Factor Table'!K$139,FALSE)*$H739,\"\")","v":954.0628823878817},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F739,FactSum,'COS Factor Table'!L$139,FALSE)*$H739,\"\")","v":40.445246369545288},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F739,FactSum,'COS Factor Table'!M$139,FALSE)*$H739,\"\")","v":24.089833140951662},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F739,FactSum,'COS Factor Table'!N$139,FALSE)*$H739,\"\")","v":7779.2532183019648},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F739,FactSum,'COS Factor Table'!O$139,FALSE)*$H739,\"\")","v":7.2384270436926226},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F739,FactSum,'COS Factor Table'!P$139,FALSE)*$H739,\"\")","v":7.2384270436926226},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":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F740,FactSum,'COS Factor Table'!F$139,FALSE)*$H740,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F740,FactSum,'COS Factor Table'!G$139,FALSE)*$H740,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F740,FactSum,'COS Factor Table'!H$139,FALSE)*$H740,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F740,FactSum,'COS Factor Table'!I$139,FALSE)*$H740,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F740,FactSum,'COS Factor Table'!J$139,FALSE)*$H740,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F740,FactSum,'COS Factor Table'!K$139,FALSE)*$H740,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F740,FactSum,'COS Factor Table'!L$139,FALSE)*$H740,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F740,FactSum,'COS Factor Table'!M$139,FALSE)*$H740,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F740,FactSum,'COS Factor Table'!N$139,FALSE)*$H740,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F740,FactSum,'COS Factor Table'!O$139,FALSE)*$H740,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F740,FactSum,'COS Factor Table'!P$139,FALSE)*$H740,\"\")","v":0},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,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMATSCHMDEXP),\"\")","v":2717293.9328011661},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F743,FactSum,'COS Factor Table'!F$139,FALSE)*$H743,\"\")","v":1638862.75408766},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F743,FactSum,'COS Factor Table'!G$139,FALSE)*$H743,\"\")","v":555237.61788865004},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F743,FactSum,'COS Factor Table'!H$139,FALSE)*$H743,\"\")","v":155187.28664177124},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F743,FactSum,'COS Factor Table'!I$139,FALSE)*$H743,\"\")","v":78387.574915000558},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F743,FactSum,'COS Factor Table'!J$139,FALSE)*$H743,\"\")","v":6399.2089828109065},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F743,FactSum,'COS Factor Table'!K$139,FALSE)*$H743,\"\")","v":28578.568816040344},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F743,FactSum,'COS Factor Table'!L$139,FALSE)*$H743,\"\")","v":1503.7488516428632},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F743,FactSum,'COS Factor Table'!M$139,FALSE)*$H743,\"\")","v":866.56867072402065},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F743,FactSum,'COS Factor Table'!N$139,FALSE)*$H743,\"\")","v":251399.83304526343},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F743,FactSum,'COS Factor Table'!O$139,FALSE)*$H743,\"\")","v":435.3854508015969},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F743,FactSum,'COS Factor Table'!P$139,FALSE)*$H743,\"\")","v":435.3854508015969},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,{"$f":"IF(IncomeTaxOptVal=1,SUM(H712:H745),\"\")","v":4027813.0348748672},2394504.1121915551,865151.37061617966,245345.12843526455,93131.614612442849,8080.8810957248088,43723.343407826236,2153.3641368252524,1264.3562211162557,373364.09466993512,547.48242802861773,547.28705996930785,{"$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":697.61290545217673},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F756,FactSum,'COS Factor Table'!F$139,FALSE)*$H756,\"\")","v":402.3726394363643},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F756,FactSum,'COS Factor Table'!G$139,FALSE)*$H756,\"\")","v":165.07181075363613},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F756,FactSum,'COS Factor Table'!H$139,FALSE)*$H756,\"\")","v":47.997489401555207},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F756,FactSum,'COS Factor Table'!I$139,FALSE)*$H756,\"\")","v":7.6782420408515355},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F756,FactSum,'COS Factor Table'!J$139,FALSE)*$H756,\"\")","v":0.84859379539068747},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F756,FactSum,'COS Factor Table'!K$139,FALSE)*$H756,\"\")","v":8.0729176569900751},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F756,FactSum,'COS Factor Table'!L$139,FALSE)*$H756,\"\")","v":0.34611833279372239},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F756,FactSum,'COS Factor Table'!M$139,FALSE)*$H756,\"\")","v":0.21154869853063454},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F756,FactSum,'COS Factor Table'!N$139,FALSE)*$H756,\"\")","v":64.898257223224732},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F756,FactSum,'COS Factor Table'!O$139,FALSE)*$H756,\"\")","v":5.7644056419889289E-2},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F756,FactSum,'COS Factor Table'!P$139,FALSE)*$H756,\"\")","v":5.7644056419889289E-2},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":-9.5857030517175999E-5},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F757,FactSum,'COS Factor Table'!F$139,FALSE)*$H757,\"\")","v":-4.8313997593520306E-5},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F757,FactSum,'COS Factor Table'!G$139,FALSE)*$H757,\"\")","v":-2.7864753590231839E-5},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F757,FactSum,'COS Factor Table'!H$139,FALSE)*$H757,\"\")","v":-6.4836346532945535E-6},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F757,FactSum,'COS Factor Table'!I$139,FALSE)*$H757,\"\")","v":-2.1039296095385381E-6},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F757,FactSum,'COS Factor Table'!J$139,FALSE)*$H757,\"\")","v":-7.3357494398760273E-8},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F757,FactSum,'COS Factor Table'!K$139,FALSE)*$H757,\"\")","v":-8.62195696779311E-7},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F757,FactSum,'COS Factor Table'!L$139,FALSE)*$H757,\"\")","v":-2.2275390038270379E-8},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F757,FactSum,'COS Factor Table'!M$139,FALSE)*$H757,\"\")","v":-8.7879553851829705E-8},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F757,FactSum,'COS Factor Table'!N$139,FALSE)*$H757,\"\")","v":-1.0033843691772219E-5},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F757,FactSum,'COS Factor Table'!O$139,FALSE)*$H757,\"\")","v":-4.3187118499345283E-9},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F757,FactSum,'COS Factor Table'!P$139,FALSE)*$H757,\"\")","v":-6.8445319003470187E-9},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":-3.5049157854569264E-3},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F759,FactSum,'COS Factor Table'!F$139,FALSE)*$H759,\"\")","v":-2.0118079840975652E-3},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F759,FactSum,'COS Factor Table'!G$139,FALSE)*$H759,\"\")","v":-8.2594581553766802E-4},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F759,FactSum,'COS Factor Table'!H$139,FALSE)*$H759,\"\")","v":-2.4145790968328049E-4},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F759,FactSum,'COS Factor Table'!I$139,FALSE)*$H759,\"\")","v":-5.1970846691386143E-5},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F759,FactSum,'COS Factor Table'!J$139,FALSE)*$H759,\"\")","v":-4.458162688879925E-6},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F759,FactSum,'COS Factor Table'!K$139,FALSE)*$H759,\"\")","v":-3.9979405352870679E-5},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F759,FactSum,'COS Factor Table'!L$139,FALSE)*$H759,\"\")","v":-1.6948326248241756E-6},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F759,FactSum,'COS Factor Table'!M$139,FALSE)*$H759,\"\")","v":-1.0094693146584124E-6},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F759,FactSum,'COS Factor Table'!N$139,FALSE)*$H759,\"\")","v":-3.2598471599555904E-4},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F759,FactSum,'COS Factor Table'!O$139,FALSE)*$H759,\"\")","v":-3.0332173511736704E-7},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F759,FactSum,'COS Factor Table'!P$139,FALSE)*$H759,\"\")","v":-3.0332173511736704E-7},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,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMDTS),\"\")","v":215659.6323491396},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F763,FactSum,'COS Factor Table'!F$139,FALSE)*$H763,\"\")","v":124564.50310630949},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F763,FactSum,'COS Factor Table'!G$139,FALSE)*$H763,\"\")","v":51140.893048583464},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F763,FactSum,'COS Factor Table'!H$139,FALSE)*$H763,\"\")","v":14844.420127585774},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F763,FactSum,'COS Factor Table'!I$139,FALSE)*$H763,\"\")","v":2405.592472646093},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F763,FactSum,'COS Factor Table'!J$139,FALSE)*$H763,\"\")","v":100.95948903253705},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F763,FactSum,'COS Factor Table'!K$139,FALSE)*$H763,\"\")","v":2504.6898107941383},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F763,FactSum,'COS Factor Table'!L$139,FALSE)*$H763,\"\")","v":105.60050762942288},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F763,FactSum,'COS Factor Table'!M$139,FALSE)*$H763,\"\")","v":61.524186474066369},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F763,FactSum,'COS Factor Table'!N$139,FALSE)*$H763,\"\")","v":19910.350115971563},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F763,FactSum,'COS Factor Table'!O$139,FALSE)*$H763,\"\")","v":10.340066182151025},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F763,FactSum,'COS Factor Table'!P$139,FALSE)*$H763,\"\")","v":10.759417930933768},{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I763:S763)-H763,0),\"\")","v":0}]
[{"$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":826029.55428400531},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F765,FactSum,'COS Factor Table'!F$139,FALSE)*$H765,\"\")","v":476441.43250799389},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F765,FactSum,'COS Factor Table'!G$139,FALSE)*$H765,\"\")","v":195458.2451041356},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F765,FactSum,'COS Factor Table'!H$139,FALSE)*$H765,\"\")","v":56832.871736252375},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F765,FactSum,'COS Factor Table'!I$139,FALSE)*$H765,\"\")","v":9091.6535533101578},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F765,FactSum,'COS Factor Table'!J$139,FALSE)*$H765,\"\")","v":1004.8030205524846},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F765,FactSum,'COS Factor Table'!K$139,FALSE)*$H765,\"\")","v":9558.9810937523289},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F765,FactSum,'COS Factor Table'!L$139,FALSE)*$H765,\"\")","v":409.83182784126552},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F765,FactSum,'COS Factor Table'!M$139,FALSE)*$H765,\"\")","v":250.49060272667322},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F765,FactSum,'COS Factor Table'!N$139,FALSE)*$H765,\"\")","v":76844.734478014929},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F765,FactSum,'COS Factor Table'!O$139,FALSE)*$H765,\"\")","v":68.255179712852069},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F765,FactSum,'COS Factor Table'!P$139,FALSE)*$H765,\"\")","v":68.255179712852069},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":453.96795886126381},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F767,FactSum,'COS Factor Table'!F$139,FALSE)*$H767,\"\")","v":151.03455481115768},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F767,FactSum,'COS Factor Table'!G$139,FALSE)*$H767,\"\")","v":123.67242441924226},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F767,FactSum,'COS Factor Table'!H$139,FALSE)*$H767,\"\")","v":41.163966214275383},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F767,FactSum,'COS Factor Table'!I$139,FALSE)*$H767,\"\")","v":0.84821020322736107},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F767,FactSum,'COS Factor Table'!J$139,FALSE)*$H767,\"\")","v":84.666846694105971},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F767,FactSum,'COS Factor Table'!K$139,FALSE)*$H767,\"\")","v":3.2900008845461128},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F767,FactSum,'COS Factor Table'!L$139,FALSE)*$H767,\"\")","v":0.10477256896211892},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F767,FactSum,'COS Factor Table'!M$139,FALSE)*$H767,\"\")","v":0.18706829359199373},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F767,FactSum,'COS Factor Table'!N$139,FALSE)*$H767,\"\")","v":31.585796157800949},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F767,FactSum,'COS Factor Table'!O$139,FALSE)*$H767,\"\")","v":8.9037688596729119},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F767,FactSum,'COS Factor Table'!P$139,FALSE)*$H767,\"\")","v":8.5105497546810742},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":335682.91435014404},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F771,FactSum,'COS Factor Table'!F$139,FALSE)*$H771,\"\")","v":192680.68294734164},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F771,FactSum,'COS Factor Table'!G$139,FALSE)*$H771,\"\")","v":79104.867399501803},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F771,FactSum,'COS Factor Table'!H$139,FALSE)*$H771,\"\")","v":23125.604087748648},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F771,FactSum,'COS Factor Table'!I$139,FALSE)*$H771,\"\")","v":4977.5019847829781},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F771,FactSum,'COS Factor Table'!J$139,FALSE)*$H771,\"\")","v":426.98002909510399},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F771,FactSum,'COS Factor Table'!K$139,FALSE)*$H771,\"\")","v":3829.0230420152011},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F771,FactSum,'COS Factor Table'!L$139,FALSE)*$H771,\"\")","v":162.32240363587343},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F771,FactSum,'COS Factor Table'!M$139,FALSE)*$H771,\"\")","v":96.681809844798295},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F771,FactSum,'COS Factor Table'!N$139,FALSE)*$H771,\"\")","v":31221.149436184671},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F771,FactSum,'COS Factor Table'!O$139,FALSE)*$H771,\"\")","v":29.050604996680743},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F771,FactSum,'COS Factor Table'!P$139,FALSE)*$H771,\"\")","v":29.050604996680743},0]
[{"$f":"ROW()","v":772},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,\"SO\",\"\")","v":"SO"},"F102D",null,{"$f":"IF(IncomeTaxOptVal=1,SUM(USCHMDTSO),\"\")","v":53936.230855852235},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F772,FactSum,'COS Factor Table'!F$139,FALSE)*$H772,\"\")","v":30959.186043263777},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F772,FactSum,'COS Factor Table'!G$139,FALSE)*$H772,\"\")","v":12710.263786111811},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F772,FactSum,'COS Factor Table'!H$139,FALSE)*$H772,\"\")","v":3715.7325185064665},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F772,FactSum,'COS Factor Table'!I$139,FALSE)*$H772,\"\")","v":799.76574517189806},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F772,FactSum,'COS Factor Table'!J$139,FALSE)*$H772,\"\")","v":68.605497734955392},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F772,FactSum,'COS Factor Table'!K$139,FALSE)*$H772,\"\")","v":615.2325957557955},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F772,FactSum,'COS Factor Table'!L$139,FALSE)*$H772,\"\")","v":26.081335275971398},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F772,FactSum,'COS Factor Table'!M$139,FALSE)*$H772,\"\")","v":15.53445883728044},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F772,FactSum,'COS Factor Table'!N$139,FALSE)*$H772,\"\")","v":5016.4933977504197},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F772,FactSum,'COS Factor Table'!O$139,FALSE)*$H772,\"\")","v":4.6677387219319897},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F772,FactSum,'COS Factor Table'!P$139,FALSE)*$H772,\"\")","v":4.6677387219319897},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":6867864.2226293916},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F773,FactSum,'COS Factor Table'!F$139,FALSE)*$H773,\"\")","v":4142167.5950218649},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F773,FactSum,'COS Factor Table'!G$139,FALSE)*$H773,\"\")","v":1403343.4237364344},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F773,FactSum,'COS Factor Table'!H$139,FALSE)*$H773,\"\")","v":392230.37333883502},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F773,FactSum,'COS Factor Table'!I$139,FALSE)*$H773,\"\")","v":198121.82066827102},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F773,FactSum,'COS Factor Table'!J$139,FALSE)*$H773,\"\")","v":16173.77417130219},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F773,FactSum,'COS Factor Table'!K$139,FALSE)*$H773,\"\")","v":72231.32099783684},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F773,FactSum,'COS Factor Table'!L$139,FALSE)*$H773,\"\")","v":3800.6719896407153},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F773,FactSum,'COS Factor Table'!M$139,FALSE)*$H773,\"\")","v":2190.2216386218611},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F773,FactSum,'COS Factor Table'!N$139,FALSE)*$H773,\"\")","v":635404.17843817663},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F773,FactSum,'COS Factor Table'!O$139,FALSE)*$H773,\"\")","v":1100.4213142047515},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F773,FactSum,'COS Factor Table'!P$139,FALSE)*$H773,\"\")","v":1100.4213142047515},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":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F774,FactSum,'COS Factor Table'!F$139,FALSE)*$H774,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F774,FactSum,'COS Factor Table'!G$139,FALSE)*$H774,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F774,FactSum,'COS Factor Table'!H$139,FALSE)*$H774,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F774,FactSum,'COS Factor Table'!I$139,FALSE)*$H774,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F774,FactSum,'COS Factor Table'!J$139,FALSE)*$H774,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F774,FactSum,'COS Factor Table'!K$139,FALSE)*$H774,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F774,FactSum,'COS Factor Table'!L$139,FALSE)*$H774,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F774,FactSum,'COS Factor Table'!M$139,FALSE)*$H774,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F774,FactSum,'COS Factor Table'!N$139,FALSE)*$H774,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F774,FactSum,'COS Factor Table'!O$139,FALSE)*$H774,\"\")","v":0},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F774,FactSum,'COS Factor Table'!P$139,FALSE)*$H774,\"\")","v":0},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,{"$f":"IF(IncomeTaxOptVal=1,SUM(H749:H776),\"\")","v":8300324.1317320736},4967366.8047608994,1742046.4364561294,490838.16301660257,215404.86082235145,17860.637643675247,88750.610417854245,4504.9589532078962,2614.851312399453,768493.38958346075,1221.6963164268197,1221.7224490680849,{"$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":-4272511.0968572069},-2572862.6925693443,-876895.06583994976,-245493.03458133803,-122273.2462099086,-9779.7565479504374,-45027.267010028008,-2351.5948163826438,-1350.4950912831973,-395129.29491352563,-674.21388839820202,-674.43538909877702,{"$f":"IF(IncomeTaxOptVal=1,ROUND(SUM(I779:S779)-H779,0),\"\")","v":0}]
[{"$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":-189231.02881878644},{"$f":"I805*SITRate","v":-106274.88186808559},-47829.914916124289,-17748.323927248912,-9481.0497337731449,3439.7775920267268,-2323.5704942276634,-59.843662003870996,146.23061284447539,-9626.4123673675731,107.42940489201762,419.53054028139366,{"$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":-189231.02881878644},{"$f":"IF(IncomeTaxOptVal=1,SUM(I785:I786),VLOOKUP($F787,FactSum,'COS Factor Table'!F$139,FALSE)*$H787)","v":-106274.88186808559},{"$f":"IF(IncomeTaxOptVal=1,SUM(J785:J786),VLOOKUP($F787,FactSum,'COS Factor Table'!G$139,FALSE)*$H787)","v":-47829.914916124289},{"$f":"IF(IncomeTaxOptVal=1,SUM(K785:K786),VLOOKUP($F787,FactSum,'COS Factor Table'!H$139,FALSE)*$H787)","v":-17748.323927248912},{"$f":"IF(IncomeTaxOptVal=1,SUM(L785:L786),VLOOKUP($F787,FactSum,'COS Factor Table'!I$139,FALSE)*$H787)","v":-9481.0497337731449},{"$f":"IF(IncomeTaxOptVal=1,SUM(M785:M786),VLOOKUP($F787,FactSum,'COS Factor Table'!J$139,FALSE)*$H787)","v":3439.7775920267268},{"$f":"IF(IncomeTaxOptVal=1,SUM(N785:N786),VLOOKUP($F787,FactSum,'COS Factor Table'!K$139,FALSE)*$H787)","v":-2323.5704942276634},{"$f":"IF(IncomeTaxOptVal=1,SUM(O785:O786),VLOOKUP($F787,FactSum,'COS Factor Table'!L$139,FALSE)*$H787)","v":-59.843662003870996},{"$f":"IF(IncomeTaxOptVal=1,SUM(P785:P786),VLOOKUP($F787,FactSum,'COS Factor Table'!M$139,FALSE)*$H787)","v":146.23061284447539},{"$f":"IF(IncomeTaxOptVal=1,SUM(Q785:Q786),VLOOKUP($F787,FactSum,'COS Factor Table'!N$139,FALSE)*$H787)","v":-9626.4123673675731},{"$f":"IF(IncomeTaxOptVal=1,SUM(R785:R786),VLOOKUP($F787,FactSum,'COS Factor Table'!O$139,FALSE)*$H787)","v":107.42940489201762},{"$f":"IF(IncomeTaxOptVal=1,SUM(S785:S786),VLOOKUP($F787,FactSum,'COS Factor Table'!P$139,FALSE)*$H787)","v":419.53054028139366},{"$f":"ROUND(SUM(I787:S787)-H787,0)","v":0}]
[{"$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":10854161.652731523},{"$f":"IF(ISERROR(IF(IncomeTaxOptVal=1,I14,\"\"))=TRUE,1,IF(IncomeTaxOptVal=1,I14,\"\"))","v":7434574.0841148011},1204427.2720606872,63318.470847702818,41111.957254098801,512960.2911099061,100040.75859134273,22917.067748420472,9322.2544023244609,1392703.0845297333,32797.977174884902,39988.434897622748,{"$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,{"$f":"IF(IncomeTaxOptVal=1,H17,\"\")","v":6506520.7707985733},4308885.2764861574,840603.95403474208,131053.78896363033,121941.40285068985,261715.93050033928,63648.967499714963,13031.055172077004,2858.4782808902041,725549.18073064962,18460.821423678957,18771.914856005194,{"$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,{"$f":"IF(IncomeTaxOptVal=1,H18,\"\")","v":2735680.9002209581},1875608.73784487,337014.48273200187,44913.256706076209,2219.6605569872481,111501.92172914214,27251.572604033594,5875.6695356310011,1255.3016088571492,314867.69835635507,7586.2992735021671,7586.2992735021671,0]
[{"$f":"ROW()","v":795},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"   Amortization Expense\",\"\")","v":"   Amortization Expense"},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,H19,\"\")","v":146634.7863292078},83894.422029805413,34588.379628663461,10123.755635198735,2162.9579250113143,404.1356629668262,1667.4744108870634,70.637528422415244,42.386996248918216,13610.59033929064,35.54633787255846,34.499834840499439,0]
[{"$f":"ROW()","v":796},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"   Taxes Other Than Income\",\"\")","v":"   Taxes Other Than Income"},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,H20,\"\")","v":492885.26393202448},284689.38447747374,116881.3666860128,33926.590028948274,5497.9277664422461,230.74065301977168,5724.4125152847437,241.34759717117507,140.61215146365464,45504.659657409502,23.631989880300107,24.590408918335545,{"$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":-176667.73045510752},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F797,FactSum,'COS Factor Table'!F$139,FALSE)*$H797,\"\")","v":-101899.29178614792},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F797,FactSum,'COS Factor Table'!G$139,FALSE)*$H797,\"\")","v":-41803.788232755251},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F797,FactSum,'COS Factor Table'!H$139,FALSE)*$H797,\"\")","v":-12155.175820062484},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F797,FactSum,'COS Factor Table'!I$139,FALSE)*$H797,\"\")","v":-1944.4846628274215},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F797,FactSum,'COS Factor Table'!J$139,FALSE)*$H797,\"\")","v":-214.90304829264088},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F797,FactSum,'COS Factor Table'!K$139,FALSE)*$H797,\"\")","v":-2044.4347136711226},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F797,FactSum,'COS Factor Table'!L$139,FALSE)*$H797,\"\")","v":-87.653109404473895},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F797,FactSum,'COS Factor Table'!M$139,FALSE)*$H797,\"\")","v":-53.573877659149787},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F797,FactSum,'COS Factor Table'!N$139,FALSE)*$H797,\"\")","v":-16435.228942169975},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F797,FactSum,'COS Factor Table'!O$139,FALSE)*$H797,\"\")","v":-14.598131058551841},{"$f":"IF(IncomeTaxOptVal=1,VLOOKUP($F797,FactSum,'COS Factor Table'!P$139,FALSE)*$H797,\"\")","v":-14.598131058551841},0]
[{"$f":"ROW()","v":798},null,null,{"$f":"IF(IncomeTaxOptVal=1,\"   Misc Revenue & Expense\",\"\")","v":"   Misc Revenue & Expense"},null,null,null,{"$f":"IF(IncomeTaxOptVal=1,H202,\"\")","v":-1637.3830614377405},-544.7552341797691,-446.06481351449696,-148.4712295332902,-3.0593459124008056,-305.37851391543279,-11.866458007264992,-0.37789633909894277,-0.67472263026651447,-113.92444466904321,-32.114337651395068,-30.696065085281848,0]
[{"$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":9703416.6077642199},{"$f":"IF(IncomeTaxOptVal=1,SUM(I793:I798),\"\")","v":6450633.7738179788},1286838.3300351505,207713.74428425776,129874.40509039084,373332.44698325999,96236.125858241969,19130.678827558022,4242.5304371705088,1082982.9756968655,26059.58655622404,26372.01017712236,0]
[{"$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,{"$f":"SUM(I801:S801)","v":1046318.2833256568},{"$f":"I694","v":751934.04653993575},{"$f":"J694","v":94216.231166298079},1043.9370756954409,-2201.9994696996423,54082.06132260037,9957.3325562811988,2752.936439366832,508.29026496160549,126626.32861906843,3697.8902788966334,3701.2285322519729,{"$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":-4272511.0968572069},{"$f":"IF(IncomeTaxOptVal=1,I779,\"\")","v":-2572862.6925693443},-876895.06583994976,-245493.03458133803,-122273.2462099086,-9779.7565479504374,-45027.267010028008,-2351.5948163826438,-1350.4950912831973,-395129.29491352563,-674.21388839820202,-674.43538909877702,{"$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":-4168084.3352155606},{"$f":"IF(IncomeTaxOptVal=1,I791-I799-I801-I802+I803,\"\")","v":-2340856.4288124577},-1053522.3549807111,-390932.24509358837,-208833.69457650097,75766.026256095298,-51179.96683320844,-1318.1423348870262,3220.9386089091495,-212035.51469972625,2366.2864513660265,9240.7607991496388,{"$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":-189231.02881878644},{"$f":"IF(IncomeTaxOptVal=1,I787,\"\")","v":-106274.88186808559},-47829.914916124289,-17748.323927248912,-9481.0497337731449,3439.7775920267268,-2323.5704942276634,-59.843662003870996,146.23061284447539,-9626.4123673675731,107.42940489201762,419.53054028139366,{"$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$816+H814,UAcctfit)","v":-1392598.6572388709},{"$f":"IF(IncomeTaxOptVal=1,(I805-I807)*$D$816+I814,VLOOKUP($F818,FactSum,'COS Factor Table'!F$139,FALSE)*$H818)","v":-782103.54143053025},{"$f":"IF(IncomeTaxOptVal=1,(J805-J807)*$D$816+J814,VLOOKUP($F818,FactSum,'COS Factor Table'!G$139,FALSE)*$H818)","v":-351992.35402260534},{"$f":"IF(IncomeTaxOptVal=1,(K805-K807)*$D$816+K814,VLOOKUP($F818,FactSum,'COS Factor Table'!H$139,FALSE)*$H818)","v":-130614.37240821881},{"$f":"IF(IncomeTaxOptVal=1,(L805-L807)*$D$816+L814,VLOOKUP($F818,FactSum,'COS Factor Table'!I$139,FALSE)*$H818)","v":-69773.425694954742},{"$f":"IF(IncomeTaxOptVal=1,(M805-M807)*$D$816+M814,VLOOKUP($F818,FactSum,'COS Factor Table'!J$139,FALSE)*$H818)","v":25314.187032423997},{"$f":"IF(IncomeTaxOptVal=1,(N805-N807)*$D$816+N814,VLOOKUP($F818,FactSum,'COS Factor Table'!K$139,FALSE)*$H818)","v":-17099.738718643272},{"$f":"IF(IncomeTaxOptVal=1,(O805-O807)*$D$816+O814,VLOOKUP($F818,FactSum,'COS Factor Table'!L$139,FALSE)*$H818)","v":-440.40453550910428},{"$f":"IF(IncomeTaxOptVal=1,(P805-P807)*$D$816+P814,VLOOKUP($F818,FactSum,'COS Factor Table'!M$139,FALSE)*$H818)","v":1076.1477986226359},{"$f":"IF(IncomeTaxOptVal=1,(Q805-Q807)*$D$816+Q814,VLOOKUP($F818,FactSum,'COS Factor Table'!N$139,FALSE)*$H818)","v":-70843.185816325538},{"$f":"IF(IncomeTaxOptVal=1,(R805-R807)*$D$816+R814,VLOOKUP($F818,FactSum,'COS Factor Table'!O$139,FALSE)*$H818)","v":790.59996626590305},{"$f":"IF(IncomeTaxOptVal=1,(S805-S807)*$D$816+S814,VLOOKUP($F818,FactSum,'COS Factor Table'!P$139,FALSE)*$H818)","v":3087.4305906038858},{"$f":"ROUND(SUM(I818:S818)-H818,0)","v":0}]
[{"$f":"ROW()","v":819}]
[{"$f":"ROW()","v":820}]
[{"$f":"ROW()","v":821},null,"TOTAL OPERATING EXPENSES",null,null,null,null,{"$f":"+H202+H577+H634+H674+H682+H692+H709+H787+H818","v":8136704.0845471639},5570843.4094046568,890510.22128095618,60386.272986235694,50762.385705726876,402225.6859322518,76980.988953210981,18638.978430022424,5472.394976175714,1004033.7689978096,26964.468317883027,29885.509562236166,{"$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":77249232.033496663},{"$f":"VLOOKUP($F1035,FactSum,'COS Factor Table'!F$139,FALSE)*$H1035","v":53461906.201597571},{"$f":"VLOOKUP($F1035,FactSum,'COS Factor Table'!G$139,FALSE)*$H1035","v":9013608.0196909383},{"$f":"VLOOKUP($F1035,FactSum,'COS Factor Table'!H$139,FALSE)*$H1035","v":1033599.2343132099},{"$f":"VLOOKUP($F1035,FactSum,'COS Factor Table'!I$139,FALSE)*$H1035","v":0},{"$f":"VLOOKUP($F1035,FactSum,'COS Factor Table'!J$139,FALSE)*$H1035","v":3325124.7319956622},{"$f":"VLOOKUP($F1035,FactSum,'COS Factor Table'!K$139,FALSE)*$H1035","v":763058.4890793619},{"$f":"VLOOKUP($F1035,FactSum,'COS Factor Table'!L$139,FALSE)*$H1035","v":173357.10676427119},{"$f":"VLOOKUP($F1035,FactSum,'COS Factor Table'!M$139,FALSE)*$H1035","v":36210.759359937991},{"$f":"VLOOKUP($F1035,FactSum,'COS Factor Table'!N$139,FALSE)*$H1035","v":8989901.9018080384},{"$f":"VLOOKUP($F1035,FactSum,'COS Factor Table'!O$139,FALSE)*$H1035","v":226232.79444384569},{"$f":"VLOOKUP($F1035,FactSum,'COS Factor Table'!P$139,FALSE)*$H1035","v":226232.79444384569},{"$f":"ROUND(SUM(I1035:S1035)-H1035,0)","v":0}]
[{"$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":77249232.033496663},53461906.201597571,9013608.0196909383,1033599.2343132099,0,3325124.7319956622,763058.4890793619,173357.10676427119,36210.759359937991,8989901.9018080384,226232.79444384569,226232.79444384569,{"$f":"ROUND(SUM(I1037:S1037)-H1037,0)","v":0}]
[{"$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,{"$f":"H997+H1001+H1005+H1010+H1015+H1020+H1025+H1029+H1033+H1037+H1042+H1047+H1049+H1052+H1053","v":77249232.033496663},53461906.201597571,9013608.0196909383,1033599.2343132099,0,3325124.7319956622,763058.4890793619,173357.10676427119,36210.759359937991,8989901.9018080384,226232.79444384569,226232.79444384569,{"$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,{"$f":"SUM(UAcct389S)","v":89033.635083553963},{"$f":"VLOOKUP($F1063,FactSum,'COS Factor Table'!F$139,FALSE)*$H1063","v":51104.959114152225},{"$f":"VLOOKUP($F1063,FactSum,'COS Factor Table'!G$139,FALSE)*$H1063","v":20981.091370154645},{"$f":"VLOOKUP($F1063,FactSum,'COS Factor Table'!H$139,FALSE)*$H1063","v":6133.6353666415716},{"$f":"VLOOKUP($F1063,FactSum,'COS Factor Table'!I$139,FALSE)*$H1063","v":1320.1896086929723},{"$f":"VLOOKUP($F1063,FactSum,'COS Factor Table'!J$139,FALSE)*$H1063","v":113.24849276887967},{"$f":"VLOOKUP($F1063,FactSum,'COS Factor Table'!K$139,FALSE)*$H1063","v":1015.5769795709737},{"$f":"VLOOKUP($F1063,FactSum,'COS Factor Table'!L$139,FALSE)*$H1063","v":43.052991479116386},{"$f":"VLOOKUP($F1063,FactSum,'COS Factor Table'!M$139,FALSE)*$H1063","v":25.643047676714836},{"$f":"VLOOKUP($F1063,FactSum,'COS Factor Table'!N$139,FALSE)*$H1063","v":8280.8278496143248},{"$f":"VLOOKUP($F1063,FactSum,'COS Factor Table'!O$139,FALSE)*$H1063","v":7.7051314012754215},{"$f":"VLOOKUP($F1063,FactSum,'COS Factor Table'!P$139,FALSE)*$H1063","v":7.7051314012754215},{"$f":"ROUND(SUM(I1063:S1063)-H1063,0)","v":0}]
[{"$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":19127.427097033778},{"$f":"VLOOKUP($F1065,FactSum,'COS Factor Table'!F$139,FALSE)*$H1065","v":10979.068515348092},{"$f":"VLOOKUP($F1065,FactSum,'COS Factor Table'!G$139,FALSE)*$H1065","v":4507.4459244781201},{"$f":"VLOOKUP($F1065,FactSum,'COS Factor Table'!H$139,FALSE)*$H1065","v":1317.7117075487783},{"$f":"VLOOKUP($F1065,FactSum,'COS Factor Table'!I$139,FALSE)*$H1065","v":283.62124573301651},{"$f":"VLOOKUP($F1065,FactSum,'COS Factor Table'!J$139,FALSE)*$H1065","v":24.329595071041059},{"$f":"VLOOKUP($F1065,FactSum,'COS Factor Table'!K$139,FALSE)*$H1065","v":218.18018123083195},{"$f":"VLOOKUP($F1065,FactSum,'COS Factor Table'!L$139,FALSE)*$H1065","v":9.2492343489424531},{"$f":"VLOOKUP($F1065,FactSum,'COS Factor Table'!M$139,FALSE)*$H1065","v":5.5089913437975024},{"$f":"VLOOKUP($F1065,FactSum,'COS Factor Table'!N$139,FALSE)*$H1065","v":1779.0010578355291},{"$f":"VLOOKUP($F1065,FactSum,'COS Factor Table'!O$139,FALSE)*$H1065","v":1.6553220478154422},{"$f":"VLOOKUP($F1065,FactSum,'COS Factor Table'!P$139,FALSE)*$H1065","v":1.6553220478154422},{"$f":"ROUND(SUM(I1065:S1065)-H1065,0)","v":0}]
[{"$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,{"$f":"SUM(H1063:H1066)","v":108161.06218058775},62084.027629500313,25488.537294632766,7451.3470741903502,1603.810854425989,137.57808783992073,1233.7571608018056,52.302225828058837,31.152039020512341,10059.828907449853,9.3604534490908637,9.3604534490908637,{"$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,{"$f":"SUM(UAcct390S)","v":896616.98703105515},{"$f":"VLOOKUP($F1070,FactSum,'COS Factor Table'!F$139,FALSE)*$H1070","v":514654.65180967835},{"$f":"VLOOKUP($F1070,FactSum,'COS Factor Table'!G$139,FALSE)*$H1070","v":211290.96786037245},{"$f":"VLOOKUP($F1070,FactSum,'COS Factor Table'!H$139,FALSE)*$H1070","v":61769.034329826463},{"$f":"VLOOKUP($F1070,FactSum,'COS Factor Table'!I$139,FALSE)*$H1070","v":13295.025280559965},{"$f":"VLOOKUP($F1070,FactSum,'COS Factor Table'!J$139,FALSE)*$H1070","v":1140.4737353130647},{"$f":"VLOOKUP($F1070,FactSum,'COS Factor Table'!K$139,FALSE)*$H1070","v":10227.410917980436},{"$f":"VLOOKUP($F1070,FactSum,'COS Factor Table'!L$139,FALSE)*$H1070","v":433.56697125140164},{"$f":"VLOOKUP($F1070,FactSum,'COS Factor Table'!M$139,FALSE)*$H1070","v":258.23939598347107},{"$f":"VLOOKUP($F1070,FactSum,'COS Factor Table'!N$139,FALSE)*$H1070","v":83392.427026890218},{"$f":"VLOOKUP($F1070,FactSum,'COS Factor Table'!O$139,FALSE)*$H1070","v":77.594851599696938},{"$f":"VLOOKUP($F1070,FactSum,'COS Factor Table'!P$139,FALSE)*$H1070","v":77.594851599696938},{"$f":"ROUND(SUM(I1070:S1070)-H1070,0)","v":0}]
[{"$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":334658.70887894294},{"$f":"VLOOKUP($F1072,FactSum,'COS Factor Table'!F$139,FALSE)*$H1072","v":192092.7930034895},{"$f":"VLOOKUP($F1072,FactSum,'COS Factor Table'!G$139,FALSE)*$H1072","v":78863.50975356366},{"$f":"VLOOKUP($F1072,FactSum,'COS Factor Table'!H$139,FALSE)*$H1072","v":23055.045327624215},{"$f":"VLOOKUP($F1072,FactSum,'COS Factor Table'!I$139,FALSE)*$H1072","v":4962.315079081809},{"$f":"VLOOKUP($F1072,FactSum,'COS Factor Table'!J$139,FALSE)*$H1072","v":425.67726609109639},{"$f":"VLOOKUP($F1072,FactSum,'COS Factor Table'!K$139,FALSE)*$H1072","v":3817.3402718135089},{"$f":"VLOOKUP($F1072,FactSum,'COS Factor Table'!L$139,FALSE)*$H1072","v":161.82714013929592},{"$f":"VLOOKUP($F1072,FactSum,'COS Factor Table'!M$139,FALSE)*$H1072","v":96.386823015336432},{"$f":"VLOOKUP($F1072,FactSum,'COS Factor Table'!N$139,FALSE)*$H1072","v":31125.890277309602},{"$f":"VLOOKUP($F1072,FactSum,'COS Factor Table'!O$139,FALSE)*$H1072","v":28.961968407484942},{"$f":"VLOOKUP($F1072,FactSum,'COS Factor Table'!P$139,FALSE)*$H1072","v":28.961968407484942},{"$f":"ROUND(SUM(I1072:S1072)-H1072,0)","v":0}]
[{"$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,{"$f":"SUM(H1070:H1073)","v":1231275.6959099981},706747.44481316791,290154.47761393612,84824.079657450682,18257.340359641774,1566.151001404161,14044.751189793946,595.39411139069762,354.62621899880753,114518.31730419982,106.55682000718188,106.55682000718188,{"$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,{"$f":"SUM(UAcct391S)","v":62205.397540413389},{"$f":"VLOOKUP($F1077,FactSum,'COS Factor Table'!F$139,FALSE)*$H1077","v":35705.655452560852},{"$f":"VLOOKUP($F1077,FactSum,'COS Factor Table'!G$139,FALSE)*$H1077","v":14658.92219594758},{"$f":"VLOOKUP($F1077,FactSum,'COS Factor Table'!H$139,FALSE)*$H1077","v":4285.4054649326126},{"$f":"VLOOKUP($F1077,FactSum,'COS Factor Table'!I$139,FALSE)*$H1077","v":922.38084360366236},{"$f":"VLOOKUP($F1077,FactSum,'COS Factor Table'!J$139,FALSE)*$H1077","v":79.12366497144248},{"$f":"VLOOKUP($F1077,FactSum,'COS Factor Table'!K$139,FALSE)*$H1077","v":709.55622207066426},{"$f":"VLOOKUP($F1077,FactSum,'COS Factor Table'!L$139,FALSE)*$H1077","v":30.079963013406843},{"$f":"VLOOKUP($F1077,FactSum,'COS Factor Table'!M$139,FALSE)*$H1077","v":17.916105226759065},{"$f":"VLOOKUP($F1077,FactSum,'COS Factor Table'!N$139,FALSE)*$H1077","v":5785.5908934368063},{"$f":"VLOOKUP($F1077,FactSum,'COS Factor Table'!O$139,FALSE)*$H1077","v":5.3833673248054899},{"$f":"VLOOKUP($F1077,FactSum,'COS Factor Table'!P$139,FALSE)*$H1077","v":5.3833673248054899},{"$f":"ROUND(SUM(I1077:S1077)-H1077,0)","v":0}]
[{"$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,{"$f":"SUM(UAcct391So)","v":201545.42452439727},{"$f":"VLOOKUP($F1079,FactSum,'COS Factor Table'!F$139,FALSE)*$H1079","v":115686.28721378979},{"$f":"VLOOKUP($F1079,FactSum,'COS Factor Table'!G$139,FALSE)*$H1079","v":47494.892949328634},{"$f":"VLOOKUP($F1079,FactSum,'COS Factor Table'!H$139,FALSE)*$H1079","v":13884.70933133877},{"$f":"VLOOKUP($F1079,FactSum,'COS Factor Table'!I$139,FALSE)*$H1079","v":2988.5129916016676},{"$f":"VLOOKUP($F1079,FactSum,'COS Factor Table'!J$139,FALSE)*$H1079","v":256.36059372878623},{"$f":"VLOOKUP($F1079,FactSum,'COS Factor Table'!K$139,FALSE)*$H1079","v":2298.9614351110081},{"$f":"VLOOKUP($F1079,FactSum,'COS Factor Table'!L$139,FALSE)*$H1079","v":97.459049454295339},{"$f":"VLOOKUP($F1079,FactSum,'COS Factor Table'!M$139,FALSE)*$H1079","v":58.04816264384462},{"$f":"VLOOKUP($F1079,FactSum,'COS Factor Table'!N$139,FALSE)*$H1079","v":18745.308588127689},{"$f":"VLOOKUP($F1079,FactSum,'COS Factor Table'!O$139,FALSE)*$H1079","v":17.442104636399062},{"$f":"VLOOKUP($F1079,FactSum,'COS Factor Table'!P$139,FALSE)*$H1079","v":17.442104636399062},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":263750.82206481067},151391.94266635063,62153.81514527621,18170.114796271384,3910.8938352053301,335.48425870022868,3008.5176571816723,127.53901246770218,75.964267870603692,24530.899481564495,22.825471961204553,22.825471961204553,0]
[{"$f":"ROW()","v":1085}]
[{"$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,{"$f":"SUM(UAcct392S)","v":702139.19499056775},{"$f":"VLOOKUP($F1087,FactSum,'COS Factor Table'!F$139,FALSE)*$H1087","v":403025.15806259477},{"$f":"VLOOKUP($F1087,FactSum,'COS Factor Table'!G$139,FALSE)*$H1087","v":165461.58753193621},{"$f":"VLOOKUP($F1087,FactSum,'COS Factor Table'!H$139,FALSE)*$H1087","v":48371.222793024019},{"$f":"VLOOKUP($F1087,FactSum,'COS Factor Table'!I$139,FALSE)*$H1087","v":10411.311053543865},{"$f":"VLOOKUP($F1087,FactSum,'COS Factor Table'!J$139,FALSE)*$H1087","v":893.10298823600772},{"$f":"VLOOKUP($F1087,FactSum,'COS Factor Table'!K$139,FALSE)*$H1087","v":8009.0676093110924},{"$f":"VLOOKUP($F1087,FactSum,'COS Factor Table'!L$139,FALSE)*$H1087","v":339.52553718281689},{"$f":"VLOOKUP($F1087,FactSum,'COS Factor Table'!M$139,FALSE)*$H1087","v":202.22681951530399},{"$f":"VLOOKUP($F1087,FactSum,'COS Factor Table'!N$139,FALSE)*$H1087","v":65304.463809966073},{"$f":"VLOOKUP($F1087,FactSum,'COS Factor Table'!O$139,FALSE)*$H1087","v":60.764392628819031},{"$f":"VLOOKUP($F1087,FactSum,'COS Factor Table'!P$139,FALSE)*$H1087","v":60.764392628819031},{"$f":"ROUND(SUM(I1087:S1087)-H1087,0)","v":0}]
[{"$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,{"$f":"SUM(UAcct392So)","v":23930.557036911185},{"$f":"VLOOKUP($F1089,FactSum,'COS Factor Table'!F$139,FALSE)*$H1089","v":13736.046358239028},{"$f":"VLOOKUP($F1089,FactSum,'COS Factor Table'!G$139,FALSE)*$H1089","v":5639.3205024027511},{"$f":"VLOOKUP($F1089,FactSum,'COS Factor Table'!H$139,FALSE)*$H1089","v":1648.6051686790533},{"$f":"VLOOKUP($F1089,FactSum,'COS Factor Table'!I$139,FALSE)*$H1089","v":354.84199539551742},{"$f":"VLOOKUP($F1089,FactSum,'COS Factor Table'!J$139,FALSE)*$H1089","v":30.439052758057056},{"$f":"VLOOKUP($F1089,FactSum,'COS Factor Table'!K$139,FALSE)*$H1089","v":272.96788244341167},{"$f":"VLOOKUP($F1089,FactSum,'COS Factor Table'!L$139,FALSE)*$H1089","v":11.571829761120881},{"$f":"VLOOKUP($F1089,FactSum,'COS Factor Table'!M$139,FALSE)*$H1089","v":6.8923661765800386},{"$f":"VLOOKUP($F1089,FactSum,'COS Factor Table'!N$139,FALSE)*$H1089","v":2225.7298938998688},{"$f":"VLOOKUP($F1089,FactSum,'COS Factor Table'!O$139,FALSE)*$H1089","v":2.0709935778998259},{"$f":"VLOOKUP($F1089,FactSum,'COS Factor Table'!P$139,FALSE)*$H1089","v":2.0709935778998259},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":726069.75202747888},416761.20442083379,171100.90803433897,50019.827961703071,10766.153048939383,923.54204099406479,8282.0354917545046,351.0973669439378,209.11918569188401,67530.193703865938,62.835386206718859,62.835386206718859,0]
[{"$f":"ROW()","v":1095}]
[{"$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,{"$f":"SUM(UAcct393S)","v":74747.647884937338},{"$f":"VLOOKUP($F1097,FactSum,'COS Factor Table'!F$139,FALSE)*$H1097","v":42904.85820840516},{"$f":"VLOOKUP($F1097,FactSum,'COS Factor Table'!G$139,FALSE)*$H1097","v":17614.547900984293},{"$f":"VLOOKUP($F1097,FactSum,'COS Factor Table'!H$139,FALSE)*$H1097","v":5149.4563398435348},{"$f":"VLOOKUP($F1097,FactSum,'COS Factor Table'!I$139,FALSE)*$H1097","v":1108.3571722004597},{"$f":"VLOOKUP($F1097,FactSum,'COS Factor Table'!J$139,FALSE)*$H1097","v":95.077084666306419},{"$f":"VLOOKUP($F1097,FactSum,'COS Factor Table'!K$139,FALSE)*$H1097","v":852.62148847207504},{"$f":"VLOOKUP($F1097,FactSum,'COS Factor Table'!L$139,FALSE)*$H1097","v":36.144877657237643},{"$f":"VLOOKUP($F1097,FactSum,'COS Factor Table'!M$139,FALSE)*$H1097","v":21.528465019281224},{"$f":"VLOOKUP($F1097,FactSum,'COS Factor Table'!N$139,FALSE)*$H1097","v":6952.1187550960631},{"$f":"VLOOKUP($F1097,FactSum,'COS Factor Table'!O$139,FALSE)*$H1097","v":6.4687962964694803},{"$f":"VLOOKUP($F1097,FactSum,'COS Factor Table'!P$139,FALSE)*$H1097","v":6.4687962964694803},{"$f":"ROUND(SUM(I1097:S1097)-H1097,0)","v":0}]
[{"$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":1089.2137487890557},{"$f":"VLOOKUP($F1099,FactSum,'COS Factor Table'!F$139,FALSE)*$H1099","v":625.20444151470235},{"$f":"VLOOKUP($F1099,FactSum,'COS Factor Table'!G$139,FALSE)*$H1099","v":256.67707674212625},{"$f":"VLOOKUP($F1099,FactSum,'COS Factor Table'!H$139,FALSE)*$H1099","v":75.03725940354046},{"$f":"VLOOKUP($F1099,FactSum,'COS Factor Table'!I$139,FALSE)*$H1099","v":16.150847614470212},{"$f":"VLOOKUP($F1099,FactSum,'COS Factor Table'!J$139,FALSE)*$H1099","v":1.3854518602743973},{"$f":"VLOOKUP($F1099,FactSum,'COS Factor Table'!K$139,FALSE)*$H1099","v":12.424297941606754},{"$f":"VLOOKUP($F1099,FactSum,'COS Factor Table'!L$139,FALSE)*$H1099","v":0.52669881670611174},{"$f":"VLOOKUP($F1099,FactSum,'COS Factor Table'!M$139,FALSE)*$H1099","v":0.31371020698098334},{"$f":"VLOOKUP($F1099,FactSum,'COS Factor Table'!N$139,FALSE)*$H1099","v":101.30543964301538},{"$f":"VLOOKUP($F1099,FactSum,'COS Factor Table'!O$139,FALSE)*$H1099","v":9.4262522816455419E-2},{"$f":"VLOOKUP($F1099,FactSum,'COS Factor Table'!P$139,FALSE)*$H1099","v":9.4262522816455419E-2},{"$f":"ROUND(SUM(I1099:S1099)-H1099,0)","v":0}]
[{"$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,{"$f":"SUM(H1097:H1100)","v":75836.861633726396},43530.062649919862,17871.224977726419,5224.4935992470755,1124.5080198149299,96.46253652658082,865.04578641368175,36.671576473943752,21.842175226262206,7053.4241947390783,6.5630588192859358,6.5630588192859358,{"$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,{"$f":"SUM(UAcct394S)","v":273738.21834887739},{"$f":"VLOOKUP($F1104,FactSum,'COS Factor Table'!F$139,FALSE)*$H1104","v":157124.66916095096},{"$f":"VLOOKUP($F1104,FactSum,'COS Factor Table'!G$139,FALSE)*$H1104","v":64507.380444382528},{"$f":"VLOOKUP($F1104,FactSum,'COS Factor Table'!H$139,FALSE)*$H1104","v":18858.158668804808},{"$f":"VLOOKUP($F1104,FactSum,'COS Factor Table'!I$139,FALSE)*$H1104","v":4058.9868202861921},{"$f":"VLOOKUP($F1104,FactSum,'COS Factor Table'!J$139,FALSE)*$H1104","v":348.18796977295557},{"$f":"VLOOKUP($F1104,FactSum,'COS Factor Table'!K$139,FALSE)*$H1104","v":3122.4405554485143},{"$f":"VLOOKUP($F1104,FactSum,'COS Factor Table'!L$139,FALSE)*$H1104","v":132.36850512756001},{"$f":"VLOOKUP($F1104,FactSum,'COS Factor Table'!M$139,FALSE)*$H1104","v":78.840790645824782},{"$f":"VLOOKUP($F1104,FactSum,'COS Factor Table'!N$139,FALSE)*$H1104","v":25459.805834951287},{"$f":"VLOOKUP($F1104,FactSum,'COS Factor Table'!O$139,FALSE)*$H1104","v":23.689799253391669},{"$f":"VLOOKUP($F1104,FactSum,'COS Factor Table'!P$139,FALSE)*$H1104","v":23.689799253391669},{"$f":"ROUND(SUM(I1104:S1104)-H1104,0)","v":0}]
[{"$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,{"$f":"SUM(UAcct394So)","v":12879.854617130264},{"$f":"VLOOKUP($F1106,FactSum,'COS Factor Table'!F$139,FALSE)*$H1106","v":7392.9862909332369},{"$f":"VLOOKUP($F1106,FactSum,'COS Factor Table'!G$139,FALSE)*$H1106","v":3035.183347312694},{"$f":"VLOOKUP($F1106,FactSum,'COS Factor Table'!H$139,FALSE)*$H1106","v":887.30884370489593},{"$f":"VLOOKUP($F1106,FactSum,'COS Factor Table'!I$139,FALSE)*$H1106","v":190.982320457367},{"$f":"VLOOKUP($F1106,FactSum,'COS Factor Table'!J$139,FALSE)*$H1106","v":16.382843642219555},{"$f":"VLOOKUP($F1106,FactSum,'COS Factor Table'!K$139,FALSE)*$H1106","v":146.91620573621398},{"$f":"VLOOKUP($F1106,FactSum,'COS Factor Table'!L$139,FALSE)*$H1106","v":6.2281661370242736},{"$f":"VLOOKUP($F1106,FactSum,'COS Factor Table'!M$139,FALSE)*$H1106","v":3.7095949829103994},{"$f":"VLOOKUP($F1106,FactSum,'COS Factor Table'!N$139,FALSE)*$H1106","v":1197.9277125147628},{"$f":"VLOOKUP($F1106,FactSum,'COS Factor Table'!O$139,FALSE)*$H1106","v":1.1146458544703868},{"$f":"VLOOKUP($F1106,FactSum,'COS Factor Table'!P$139,FALSE)*$H1106","v":1.1146458544703868},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":286618.07296600763},164517.6554518842,67542.563791695226,19745.467512509706,4249.9691407435594,364.57081341517511,3269.3567611847284,138.59667126458427,82.550385628735185,26657.73354746605,24.804445107862055,24.804445107862055,0]
[{"$f":"ROW()","v":1111}]
[{"$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,{"$f":"SUM(UAcct395S)","v":166789.34321773169},{"$f":"VLOOKUP($F1113,FactSum,'COS Factor Table'!F$139,FALSE)*$H1113","v":95736.432167678227},{"$f":"VLOOKUP($F1113,FactSum,'COS Factor Table'!G$139,FALSE)*$H1113","v":39304.499320231786},{"$f":"VLOOKUP($F1113,FactSum,'COS Factor Table'!H$139,FALSE)*$H1113","v":11490.320634209047},{"$f":"VLOOKUP($F1113,FactSum,'COS Factor Table'!I$139,FALSE)*$H1113","v":2473.1502600127869},{"$f":"VLOOKUP($F1113,FactSum,'COS Factor Table'!J$139,FALSE)*$H1113","v":212.15175266733024},{"$f":"VLOOKUP($F1113,FactSum,'COS Factor Table'!K$139,FALSE)*$H1113","v":1902.5104080129731},{"$f":"VLOOKUP($F1113,FactSum,'COS Factor Table'!L$139,FALSE)*$H1113","v":80.652442929254661},{"$f":"VLOOKUP($F1113,FactSum,'COS Factor Table'!M$139,FALSE)*$H1113","v":48.037880022381344},{"$f":"VLOOKUP($F1113,FactSum,'COS Factor Table'!N$139,FALSE)*$H1113","v":15512.719850651109},{"$f":"VLOOKUP($F1113,FactSum,'COS Factor Table'!O$139,FALSE)*$H1113","v":14.434250658405773},{"$f":"VLOOKUP($F1113,FactSum,'COS Factor Table'!P$139,FALSE)*$H1113","v":14.434250658405773},{"$f":"ROUND(SUM(I1113:S1113)-H1113,0)","v":0}]
[{"$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,{"$f":"SUM(UAcct395So)","v":17800.458540464617},{"$f":"VLOOKUP($F1115,FactSum,'COS Factor Table'!F$139,FALSE)*$H1115","v":10217.39374192576},{"$f":"VLOOKUP($F1115,FactSum,'COS Factor Table'!G$139,FALSE)*$H1115","v":4194.7410854072223},{"$f":"VLOOKUP($F1115,FactSum,'COS Factor Table'!H$139,FALSE)*$H1115","v":1226.2952303785974},{"$f":"VLOOKUP($F1115,FactSum,'COS Factor Table'!I$139,FALSE)*$H1115","v":263.9449728525384},{"$f":"VLOOKUP($F1115,FactSum,'COS Factor Table'!J$139,FALSE)*$H1115","v":22.641725213294318},{"$f":"VLOOKUP($F1115,FactSum,'COS Factor Table'!K$139,FALSE)*$H1115","v":203.04389349641039},{"$f":"VLOOKUP($F1115,FactSum,'COS Factor Table'!L$139,FALSE)*$H1115","v":8.6075671194126961},{"$f":"VLOOKUP($F1115,FactSum,'COS Factor Table'!M$139,FALSE)*$H1115","v":5.1268041183779047},{"$f":"VLOOKUP($F1115,FactSum,'COS Factor Table'!N$139,FALSE)*$H1115","v":1655.5825523629812},{"$f":"VLOOKUP($F1115,FactSum,'COS Factor Table'!O$139,FALSE)*$H1115","v":1.5404837950120946},{"$f":"VLOOKUP($F1115,FactSum,'COS Factor Table'!P$139,FALSE)*$H1115","v":1.5404837950120946},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":184589.80175819629},105953.82590960398,43499.240405639008,12716.615864587644,2737.0952328653252,234.79347788062455,2105.5543015093835,89.260010048667354,53.164684140759249,17168.302403014091,15.974734453417868,15.974734453417868,0]
[{"$f":"ROW()","v":1120}]
[{"$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,{"$f":"SUM(UAcct396S)","v":958236.37846582488},{"$f":"VLOOKUP($F1122,FactSum,'COS Factor Table'!F$139,FALSE)*$H1122","v":550023.94204429141},{"$f":"VLOOKUP($F1122,FactSum,'COS Factor Table'!G$139,FALSE)*$H1122","v":225811.79564251294},{"$f":"VLOOKUP($F1122,FactSum,'COS Factor Table'!H$139,FALSE)*$H1122","v":66014.069121684006},{"$f":"VLOOKUP($F1122,FactSum,'COS Factor Table'!I$139,FALSE)*$H1122","v":14208.716833081944},{"$f":"VLOOKUP($F1122,FactSum,'COS Factor Table'!J$139,FALSE)*$H1122","v":1218.8520155975266},{"$f":"VLOOKUP($F1122,FactSum,'COS Factor Table'!K$139,FALSE)*$H1122","v":10930.282763857529},{"$f":"VLOOKUP($F1122,FactSum,'COS Factor Table'!L$139,FALSE)*$H1122","v":463.3635658967832},{"$f":"VLOOKUP($F1122,FactSum,'COS Factor Table'!M$139,FALSE)*$H1122","v":275.98672249540215},{"$f":"VLOOKUP($F1122,FactSum,'COS Factor Table'!N$139,FALSE)*$H1122","v":89123.514746609537},{"$f":"VLOOKUP($F1122,FactSum,'COS Factor Table'!O$139,FALSE)*$H1122","v":82.927504898935609},{"$f":"VLOOKUP($F1122,FactSum,'COS Factor Table'!P$139,FALSE)*$H1122","v":82.927504898935609},{"$f":"ROUND(SUM(I1122:S1122)-H1122,0)","v":0}]
[{"$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,{"$f":"SUM(UAcct396So)","v":4710.7965376336406},{"$f":"VLOOKUP($F1124,FactSum,'COS Factor Table'!F$139,FALSE)*$H1124","v":2703.9788303030523},{"$f":"VLOOKUP($F1124,FactSum,'COS Factor Table'!G$139,FALSE)*$H1124","v":1110.1158847388963},{"$f":"VLOOKUP($F1124,FactSum,'COS Factor Table'!H$139,FALSE)*$H1124","v":324.53250079215996},{"$f":"VLOOKUP($F1124,FactSum,'COS Factor Table'!I$139,FALSE)*$H1124","v":69.851631148322596},{"$f":"VLOOKUP($F1124,FactSum,'COS Factor Table'!J$139,FALSE)*$H1124","v":5.9920119753305636},{"$f":"VLOOKUP($F1124,FactSum,'COS Factor Table'!K$139,FALSE)*$H1124","v":53.734484889599806},{"$f":"VLOOKUP($F1124,FactSum,'COS Factor Table'!L$139,FALSE)*$H1124","v":2.2779467894831051},{"$f":"VLOOKUP($F1124,FactSum,'COS Factor Table'!M$139,FALSE)*$H1124","v":1.3567814017306847},{"$f":"VLOOKUP($F1124,FactSum,'COS Factor Table'!N$139,FALSE)*$H1124","v":438.1411039333052},{"$f":"VLOOKUP($F1124,FactSum,'COS Factor Table'!O$139,FALSE)*$H1124","v":0.40768083088011792},{"$f":"VLOOKUP($F1124,FactSum,'COS Factor Table'!P$139,FALSE)*$H1124","v":0.40768083088011792},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":962947.17500345851},552727.92087459448,226921.91152725182,66338.60162247617,14278.568464230266,1224.8440275728572,10984.017248747128,465.64151268626631,277.34350389713285,89561.65585054284,83.335185729815734,83.335185729815734,0]
[{"$f":"ROW()","v":1129}]
[{"$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,{"$f":"SUM(UAcct397S)","v":1297031.271214813},{"$f":"VLOOKUP($F1131,FactSum,'COS Factor Table'!F$139,FALSE)*$H1131","v":744490.8884491208},{"$f":"VLOOKUP($F1131,FactSum,'COS Factor Table'!G$139,FALSE)*$H1131","v":305650.01177102956},{"$f":"VLOOKUP($F1131,FactSum,'COS Factor Table'!H$139,FALSE)*$H1131","v":89354.061184824895},{"$f":"VLOOKUP($F1131,FactSum,'COS Factor Table'!I$139,FALSE)*$H1131","v":19232.363193984973},{"$f":"VLOOKUP($F1131,FactSum,'COS Factor Table'!J$139,FALSE)*$H1131","v":1649.7904011369976},{"$f":"VLOOKUP($F1131,FactSum,'COS Factor Table'!K$139,FALSE)*$H1131","v":14794.803105514851},{"$f":"VLOOKUP($F1131,FactSum,'COS Factor Table'!L$139,FALSE)*$H1131","v":627.19079385396947},{"$f":"VLOOKUP($F1131,FactSum,'COS Factor Table'!M$139,FALSE)*$H1131","v":373.56482968193626},{"$f":"VLOOKUP($F1131,FactSum,'COS Factor Table'!N$139,FALSE)*$H1131","v":120634.10263342428},{"$f":"VLOOKUP($F1131,FactSum,'COS Factor Table'!O$139,FALSE)*$H1131","v":112.24742612041749},{"$f":"VLOOKUP($F1131,FactSum,'COS Factor Table'!P$139,FALSE)*$H1131","v":112.24742612041749},{"$f":"ROUND(SUM(I1131:S1131)-H1131,0)","v":0}]
[{"$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,{"$f":"SUM(UAcct397So)","v":210395.31426620562},{"$f":"VLOOKUP($F1133,FactSum,'COS Factor Table'!F$139,FALSE)*$H1133","v":120766.0893918704},{"$f":"VLOOKUP($F1133,FactSum,'COS Factor Table'!G$139,FALSE)*$H1133","v":49580.400803909914},{"$f":"VLOOKUP($F1133,FactSum,'COS Factor Table'!H$139,FALSE)*$H1133","v":14494.38899521291},{"$f":"VLOOKUP($F1133,FactSum,'COS Factor Table'!I$139,FALSE)*$H1133","v":3119.7390441406824},{"$f":"VLOOKUP($F1133,FactSum,'COS Factor Table'!J$139,FALSE)*$H1133","v":267.61742575063971},{"$f":"VLOOKUP($F1133,FactSum,'COS Factor Table'!K$139,FALSE)*$H1133","v":2399.9091756484722},{"$f":"VLOOKUP($F1133,FactSum,'COS Factor Table'!L$139,FALSE)*$H1133","v":101.7384908955847},{"$f":"VLOOKUP($F1133,FactSum,'COS Factor Table'!M$139,FALSE)*$H1133","v":60.59706614946797},{"$f":"VLOOKUP($F1133,FactSum,'COS Factor Table'!N$139,FALSE)*$H1133","v":19568.417892506968},{"$f":"VLOOKUP($F1133,FactSum,'COS Factor Table'!O$139,FALSE)*$H1133","v":18.207990060300265},{"$f":"VLOOKUP($F1133,FactSum,'COS Factor Table'!P$139,FALSE)*$H1133","v":18.207990060300265},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":1507426.5854810185},865256.97784099123,355230.41257493949,103848.45018003781,22352.102238125655,1917.4078268876374,17194.712281163323,728.9292847495542,434.16189583140425,140202.52052593124,130.45541618071775,130.45541618071775,0]
[{"$f":"ROW()","v":1139}]
[{"$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,{"$f":"SUM(UAcct398S)","v":18988.411173527951},{"$f":"VLOOKUP($F1147,FactSum,'COS Factor Table'!F$139,FALSE)*$H1147","v":10899.273917718619},{"$f":"VLOOKUP($F1147,FactSum,'COS Factor Table'!G$139,FALSE)*$H1147","v":4474.6863298569979},{"$f":"VLOOKUP($F1147,FactSum,'COS Factor Table'!H$139,FALSE)*$H1147","v":1308.1347315650223},{"$f":"VLOOKUP($F1147,FactSum,'COS Factor Table'!I$139,FALSE)*$H1147","v":281.55991938727072},{"$f":"VLOOKUP($F1147,FactSum,'COS Factor Table'!J$139,FALSE)*$H1147","v":24.152770393567941},{"$f":"VLOOKUP($F1147,FactSum,'COS Factor Table'!K$139,FALSE)*$H1147","v":216.59447295806712},{"$f":"VLOOKUP($F1147,FactSum,'COS Factor Table'!L$139,FALSE)*$H1147","v":9.182011985567744},{"$f":"VLOOKUP($F1147,FactSum,'COS Factor Table'!M$139,FALSE)*$H1147","v":5.4689526331356602},{"$f":"VLOOKUP($F1147,FactSum,'COS Factor Table'!N$139,FALSE)*$H1147","v":1766.0714843116964},{"$f":"VLOOKUP($F1147,FactSum,'COS Factor Table'!O$139,FALSE)*$H1147","v":1.6432913590035472},{"$f":"VLOOKUP($F1147,FactSum,'COS Factor Table'!P$139,FALSE)*$H1147","v":1.6432913590035472},{"$f":"ROUND(SUM(I1147:S1147)-H1147,0)","v":0}]
[{"$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,{"$f":"SUM(UAcct398So)","v":9975.281685582846},{"$f":"VLOOKUP($F1149,FactSum,'COS Factor Table'!F$139,FALSE)*$H1149","v":5725.7727623437122},{"$f":"VLOOKUP($F1149,FactSum,'COS Factor Table'!G$139,FALSE)*$H1149","v":2350.7104510765257},{"$f":"VLOOKUP($F1149,FactSum,'COS Factor Table'!H$139,FALSE)*$H1149","v":687.20928311512648},{"$f":"VLOOKUP($F1149,FactSum,'COS Factor Table'!I$139,FALSE)*$H1149","v":147.9133499686163},{"$f":"VLOOKUP($F1149,FactSum,'COS Factor Table'!J$139,FALSE)*$H1149","v":12.688301615194177},{"$f":"VLOOKUP($F1149,FactSum,'COS Factor Table'!K$139,FALSE)*$H1149","v":113.78471108257811},{"$f":"VLOOKUP($F1149,FactSum,'COS Factor Table'!L$139,FALSE)*$H1149","v":4.8236345400044627},{"$f":"VLOOKUP($F1149,FactSum,'COS Factor Table'!M$139,FALSE)*$H1149","v":2.8730335857005942},{"$f":"VLOOKUP($F1149,FactSum,'COS Factor Table'!N$139,FALSE)*$H1149","v":927.77960050943091},{"$f":"VLOOKUP($F1149,FactSum,'COS Factor Table'!O$139,FALSE)*$H1149","v":0.86327887297897732},{"$f":"VLOOKUP($F1149,FactSum,'COS Factor Table'!P$139,FALSE)*$H1149","v":0.86327887297897732},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":28963.692859110797},16625.046680062333,6825.3967809335236,1995.3440146801488,429.47326935588706,36.841072008762119,330.37918404064521,14.005646525572207,8.3419862188362544,2693.8510848211272,2.5065702319825247,2.5065702319825247,0]
[{"$f":"ROW()","v":1154}]
[{"$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":233923.79569206614},{"$f":"VLOOKUP($F1160,FactSum,'COS Factor Table'!F$139,FALSE)*$H1160","v":134271.34591833115},{"$f":"VLOOKUP($F1160,FactSum,'COS Factor Table'!G$139,FALSE)*$H1160","v":55124.970764843165},{"$f":"VLOOKUP($F1160,FactSum,'COS Factor Table'!H$139,FALSE)*$H1160","v":16115.294686209289},{"$f":"VLOOKUP($F1160,FactSum,'COS Factor Table'!I$139,FALSE)*$H1160","v":3468.6190674891209},{"$f":"VLOOKUP($F1160,FactSum,'COS Factor Table'!J$139,FALSE)*$H1160","v":297.54504867784817},{"$f":"VLOOKUP($F1160,FactSum,'COS Factor Table'!K$139,FALSE)*$H1160","v":2668.2907157028894},{"$f":"VLOOKUP($F1160,FactSum,'COS Factor Table'!L$139,FALSE)*$H1160","v":113.11589348499368},{"$f":"VLOOKUP($F1160,FactSum,'COS Factor Table'!M$139,FALSE)*$H1160","v":67.373628404820479},{"$f":"VLOOKUP($F1160,FactSum,'COS Factor Table'!N$139,FALSE)*$H1160","v":21756.751594343976},{"$f":"VLOOKUP($F1160,FactSum,'COS Factor Table'!O$139,FALSE)*$H1160","v":20.244187289455191},{"$f":"VLOOKUP($F1160,FactSum,'COS Factor Table'!P$139,FALSE)*$H1160","v":20.244187289455191},{"$f":"ROUND(SUM(I1160:S1160)-H1160,0)","v":0}]
[{"$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":23233.285125375172},{"$f":"VLOOKUP($F1162,FactSum,'COS Factor Table'!F$139,FALSE)*$H1162","v":13335.815001886411},{"$f":"VLOOKUP($F1162,FactSum,'COS Factor Table'!G$139,FALSE)*$H1162","v":5475.0059074516375},{"$f":"VLOOKUP($F1162,FactSum,'COS Factor Table'!H$139,FALSE)*$H1162","v":1600.5692589607827},{"$f":"VLOOKUP($F1162,FactSum,'COS Factor Table'!I$139,FALSE)*$H1162","v":344.50285635913582},{"$f":"VLOOKUP($F1162,FactSum,'COS Factor Table'!J$139,FALSE)*$H1162","v":29.552140829127904},{"$f":"VLOOKUP($F1162,FactSum,'COS Factor Table'!K$139,FALSE)*$H1162","v":265.01433431305765},{"$f":"VLOOKUP($F1162,FactSum,'COS Factor Table'!L$139,FALSE)*$H1162","v":11.234657841342305},{"$f":"VLOOKUP($F1162,FactSum,'COS Factor Table'!M$139,FALSE)*$H1162","v":6.6915412090902544},{"$f":"VLOOKUP($F1162,FactSum,'COS Factor Table'!N$139,FALSE)*$H1162","v":2160.8781257070659},{"$f":"VLOOKUP($F1162,FactSum,'COS Factor Table'!O$139,FALSE)*$H1162","v":2.0106504087619874},{"$f":"VLOOKUP($F1162,FactSum,'COS Factor Table'!P$139,FALSE)*$H1162","v":2.0106504087619874},{"$f":"ROUND(SUM(I1162:S1162)-H1162,0)","v":0}]
[{"$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,{"$f":"-SUM(UACCT390LS)","v":-233923.79569206614},{"$f":"VLOOKUP($F1164,FactSum,'COS Factor Table'!F$139,FALSE)*$H1164","v":-134271.34591833115},{"$f":"VLOOKUP($F1164,FactSum,'COS Factor Table'!G$139,FALSE)*$H1164","v":-55124.970764843165},{"$f":"VLOOKUP($F1164,FactSum,'COS Factor Table'!H$139,FALSE)*$H1164","v":-16115.294686209289},{"$f":"VLOOKUP($F1164,FactSum,'COS Factor Table'!I$139,FALSE)*$H1164","v":-3468.6190674891209},{"$f":"VLOOKUP($F1164,FactSum,'COS Factor Table'!J$139,FALSE)*$H1164","v":-297.54504867784817},{"$f":"VLOOKUP($F1164,FactSum,'COS Factor Table'!K$139,FALSE)*$H1164","v":-2668.2907157028894},{"$f":"VLOOKUP($F1164,FactSum,'COS Factor Table'!L$139,FALSE)*$H1164","v":-113.11589348499368},{"$f":"VLOOKUP($F1164,FactSum,'COS Factor Table'!M$139,FALSE)*$H1164","v":-67.373628404820479},{"$f":"VLOOKUP($F1164,FactSum,'COS Factor Table'!N$139,FALSE)*$H1164","v":-21756.751594343976},{"$f":"VLOOKUP($F1164,FactSum,'COS Factor Table'!O$139,FALSE)*$H1164","v":-20.244187289455191},{"$f":"VLOOKUP($F1164,FactSum,'COS Factor Table'!P$139,FALSE)*$H1164","v":-20.244187289455191},{"$f":"ROUND(SUM(I1164:S1164)-H1164,0)","v":0}]
[{"$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":-23233.285125375172},{"$f":"VLOOKUP($F1166,FactSum,'COS Factor Table'!F$139,FALSE)*$H1166","v":-13335.815001886411},{"$f":"VLOOKUP($F1166,FactSum,'COS Factor Table'!G$139,FALSE)*$H1166","v":-5475.0059074516375},{"$f":"VLOOKUP($F1166,FactSum,'COS Factor Table'!H$139,FALSE)*$H1166","v":-1600.5692589607827},{"$f":"VLOOKUP($F1166,FactSum,'COS Factor Table'!I$139,FALSE)*$H1166","v":-344.50285635913582},{"$f":"VLOOKUP($F1166,FactSum,'COS Factor Table'!J$139,FALSE)*$H1166","v":-29.552140829127904},{"$f":"VLOOKUP($F1166,FactSum,'COS Factor Table'!K$139,FALSE)*$H1166","v":-265.01433431305765},{"$f":"VLOOKUP($F1166,FactSum,'COS Factor Table'!L$139,FALSE)*$H1166","v":-11.234657841342305},{"$f":"VLOOKUP($F1166,FactSum,'COS Factor Table'!M$139,FALSE)*$H1166","v":-6.6915412090902544},{"$f":"VLOOKUP($F1166,FactSum,'COS Factor Table'!N$139,FALSE)*$H1166","v":-2160.8781257070659},{"$f":"VLOOKUP($F1166,FactSum,'COS Factor Table'!O$139,FALSE)*$H1166","v":-2.0106504087619874},{"$f":"VLOOKUP($F1166,FactSum,'COS Factor Table'!P$139,FALSE)*$H1166","v":-2.0106504087619874},{"$f":"ROUND(SUM(I1166:S1166)-H1166,0)","v":0}]
[{"$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,{"$f":"SUM(UAcctg00)","v":19958.422072887028},{"$f":"VLOOKUP($F1171,FactSum,'COS Factor Table'!F$139,FALSE)*$H1171","v":11456.056388809531},{"$f":"VLOOKUP($F1171,FactSum,'COS Factor Table'!G$139,FALSE)*$H1171","v":4703.2728330408718},{"$f":"VLOOKUP($F1171,FactSum,'COS Factor Table'!H$139,FALSE)*$H1171","v":1374.9599617463255},{"$f":"VLOOKUP($F1171,FactSum,'COS Factor Table'!I$139,FALSE)*$H1171","v":295.94322866640994},{"$f":"VLOOKUP($F1171,FactSum,'COS Factor Table'!J$139,FALSE)*$H1171","v":25.386599296753907},{"$f":"VLOOKUP($F1171,FactSum,'COS Factor Table'!K$139,FALSE)*$H1171","v":227.65906375453997},{"$f":"VLOOKUP($F1171,FactSum,'COS Factor Table'!L$139,FALSE)*$H1171","v":9.6510692238301683},{"$f":"VLOOKUP($F1171,FactSum,'COS Factor Table'!M$139,FALSE)*$H1171","v":5.7483305976077919},{"$f":"VLOOKUP($F1171,FactSum,'COS Factor Table'!N$139,FALSE)*$H1171","v":1856.2901220467945},{"$f":"VLOOKUP($F1171,FactSum,'COS Factor Table'!O$139,FALSE)*$H1171","v":1.7272378521824112},{"$f":"VLOOKUP($F1171,FactSum,'COS Factor Table'!P$139,FALSE)*$H1171","v":1.7272378521824112},{"$f":"ROUND(SUM(I1171:S1171)-H1171,0)","v":0}]
[{"$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":5395597.9439572804},{"$f":"+I1067+I1074+I1084+I1094+I1101+I1110+I1119+I1128+I1138+I1153+SUM(I1155:I1172)","v":3097052.1653257185},1271491.7609794105,371709.30224490038,80005.857692014513,6863.0617425267665,61545.78612634536,2609.0884876028144,1554.0146731225452,501833.01712564123,466.94477999946042,466.94477999946042,{"$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,{"$f":"SUM(UAcct303S)","v":46797.503955018146},{"$f":"VLOOKUP($F1192,FactSum,'COS Factor Table'!F$139,FALSE)*$H1192","v":26861.584658665095},{"$f":"VLOOKUP($F1192,FactSum,'COS Factor Table'!G$139,FALSE)*$H1192","v":11027.997514130207},{"$f":"VLOOKUP($F1192,FactSum,'COS Factor Table'!H$139,FALSE)*$H1192","v":3223.9369431527243},{"$f":"VLOOKUP($F1192,FactSum,'COS Factor Table'!I$139,FALSE)*$H1192","v":693.91279347635384},{"$f":"VLOOKUP($F1192,FactSum,'COS Factor Table'!J$139,FALSE)*$H1192","v":59.525220814335192},{"$f":"VLOOKUP($F1192,FactSum,'COS Factor Table'!K$139,FALSE)*$H1192","v":533.80351901274867},{"$f":"VLOOKUP($F1192,FactSum,'COS Factor Table'!L$139,FALSE)*$H1192","v":22.629341564326118},{"$f":"VLOOKUP($F1192,FactSum,'COS Factor Table'!M$139,FALSE)*$H1192","v":13.478396382935594},{"$f":"VLOOKUP($F1192,FactSum,'COS Factor Table'!N$139,FALSE)*$H1192","v":4352.5356869848019},{"$f":"VLOOKUP($F1192,FactSum,'COS Factor Table'!O$139,FALSE)*$H1192","v":4.0499404173123166},{"$f":"VLOOKUP($F1192,FactSum,'COS Factor Table'!P$139,FALSE)*$H1192","v":4.0499404173123166},{"$f":"ROUND(SUM(I1192:S1192)-H1192,0)","v":0}]
[{"$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,{"$f":"SUM(UAcct303So)","v":1257522.8152706756},{"$f":"VLOOKUP($F1194,FactSum,'COS Factor Table'!F$139,FALSE)*$H1194","v":721813.18890564365},{"$f":"VLOOKUP($F1194,FactSum,'COS Factor Table'!G$139,FALSE)*$H1194","v":296339.70423074142},{"$f":"VLOOKUP($F1194,FactSum,'COS Factor Table'!H$139,FALSE)*$H1194","v":86632.275621055131},{"$f":"VLOOKUP($F1194,FactSum,'COS Factor Table'!I$139,FALSE)*$H1194","v":18646.532311712159},{"$f":"VLOOKUP($F1194,FactSum,'COS Factor Table'!J$139,FALSE)*$H1194","v":1599.536661827125},{"$f":"VLOOKUP($F1194,FactSum,'COS Factor Table'!K$139,FALSE)*$H1194","v":14344.143326010111},{"$f":"VLOOKUP($F1194,FactSum,'COS Factor Table'!L$139,FALSE)*$H1194","v":608.08613508630572},{"$f":"VLOOKUP($F1194,FactSum,'COS Factor Table'!M$139,FALSE)*$H1194","v":362.18579053051735},{"$f":"VLOOKUP($F1194,FactSum,'COS Factor Table'!N$139,FALSE)*$H1194","v":116959.50570193375},{"$f":"VLOOKUP($F1194,FactSum,'COS Factor Table'!O$139,FALSE)*$H1194","v":108.82829306777509},{"$f":"VLOOKUP($F1194,FactSum,'COS Factor Table'!P$139,FALSE)*$H1194","v":108.82829306777509},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":1304320.3192256938},748674.77356430877,307367.70174487162,89856.212564207861,19340.445105188512,1659.0618826414602,14877.94684502286,630.71547665063179,375.66418691345297,121312.04138891856,112.87823348508741,112.87823348508741,0]
[{"$f":"ROW()","v":1199}]
[{"$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":-662.55832646592307},{"$f":"VLOOKUP($F1200,FactSum,'COS Factor Table'!F$139,FALSE)*$H1200","v":-380.30589398047215},{"$f":"VLOOKUP($F1200,FactSum,'COS Factor Table'!G$139,FALSE)*$H1200","v":-156.13421571064293},{"$f":"VLOOKUP($F1200,FactSum,'COS Factor Table'!H$139,FALSE)*$H1200","v":-45.644448638545008},{"$f":"VLOOKUP($F1200,FactSum,'COS Factor Table'!I$139,FALSE)*$H1200","v":-9.8244064384482286},{"$f":"VLOOKUP($F1200,FactSum,'COS Factor Table'!J$139,FALSE)*$H1200","v":-0.84275714198708618},{"$f":"VLOOKUP($F1200,FactSum,'COS Factor Table'!K$139,FALSE)*$H1200","v":-7.5575818436526303},{"$f":"VLOOKUP($F1200,FactSum,'COS Factor Table'!L$139,FALSE)*$H1200","v":-0.32038586267971075},{"$f":"VLOOKUP($F1200,FactSum,'COS Factor Table'!M$139,FALSE)*$H1200","v":-0.19082692443395929},{"$f":"VLOOKUP($F1200,FactSum,'COS Factor Table'!N$139,FALSE)*$H1200","v":-61.623131939339757},{"$f":"VLOOKUP($F1200,FactSum,'COS Factor Table'!O$139,FALSE)*$H1200","v":-5.7338992860823619E-2},{"$f":"VLOOKUP($F1200,FactSum,'COS Factor Table'!P$139,FALSE)*$H1200","v":-5.7338992860823619E-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":1303657.7608992278},748294.46767032833,307211.567529161,89810.568115569316,19330.620698750063,1658.2191254994732,14870.389263179208,630.39509078795209,375.473359989019,121250.41825697922,112.82089449222659,112.82089449222659,{"$f":"ROUND(SUM(I1202:S1202)-H1202,0)","v":0}]
[{"$f":"ROW()","v":1203}]
[{"$f":"ROW()","v":1204}]
[{"$f":"ROW()","v":1205},null,"TOTAL ELECTRIC PLANT IN SERVICE",null,null,null,null,{"$f":"+H944+H987+H1054+H1174+H1202","v":83948487.738353178},{"$f":"I944+I987+I1054+I1174+I1202","v":57307252.834593616},{"$f":"J944+J987+J1054+J1174+J1202","v":10592311.348199509},1495119.1046736797,99336.478390764576,3333646.0128636886,839474.66446888645,176596.59034266198,38140.247393049554,9612985.3371906597,226812.56011833739,226812.56011833739,{"$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":126748.78570137861},{"$f":"VLOOKUP($F1217,FactSum,'COS Factor Table'!F$139,FALSE)*$H1217","v":61074.389675642706},{"$f":"VLOOKUP($F1217,FactSum,'COS Factor Table'!G$139,FALSE)*$H1217","v":39491.677645538257},{"$f":"VLOOKUP($F1217,FactSum,'COS Factor Table'!H$139,FALSE)*$H1217","v":12527.074843435017},{"$f":"VLOOKUP($F1217,FactSum,'COS Factor Table'!I$139,FALSE)*$H1217","v":88.619663083313739},{"$f":"VLOOKUP($F1217,FactSum,'COS Factor Table'!J$139,FALSE)*$H1217","v":0},{"$f":"VLOOKUP($F1217,FactSum,'COS Factor Table'!K$139,FALSE)*$H1217","v":1711.7878993239506},{"$f":"VLOOKUP($F1217,FactSum,'COS Factor Table'!L$139,FALSE)*$H1217","v":26.734977378478639},{"$f":"VLOOKUP($F1217,FactSum,'COS Factor Table'!M$139,FALSE)*$H1217","v":20.394328468131228},{"$f":"VLOOKUP($F1217,FactSum,'COS Factor Table'!N$139,FALSE)*$H1217","v":11808.106668508788},{"$f":"VLOOKUP($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":126748.78570137861},61074.389675642706,39491.677645538257,12527.074843435017,88.619663083313739,0,1711.7878993239506,26.734977378478639,20.394328468131228,11808.106668508788,0,0,0]
[{"$f":"ROW()","v":1221}]
[{"$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,{"$f":"SUM(UAcct154)-H1241","v":326413.26253198227},{"$f":"VLOOKUP($F1240,FactSum,'COS Factor Table'!F$139,FALSE)*$H1240","v":187359.93897541446},{"$f":"VLOOKUP($F1240,FactSum,'COS Factor Table'!G$139,FALSE)*$H1240","v":76920.441125275713},{"$f":"VLOOKUP($F1240,FactSum,'COS Factor Table'!H$139,FALSE)*$H1240","v":22487.006504094188},{"$f":"VLOOKUP($F1240,FactSum,'COS Factor Table'!I$139,FALSE)*$H1240","v":4840.0517055143109},{"$f":"VLOOKUP($F1240,FactSum,'COS Factor Table'!J$139,FALSE)*$H1240","v":415.1892705136537},{"$f":"VLOOKUP($F1240,FactSum,'COS Factor Table'!K$139,FALSE)*$H1240","v":3723.287215478088},{"$f":"VLOOKUP($F1240,FactSum,'COS Factor Table'!L$139,FALSE)*$H1240","v":157.83998257817797},{"$f":"VLOOKUP($F1240,FactSum,'COS Factor Table'!M$139,FALSE)*$H1240","v":94.012008445623749},{"$f":"VLOOKUP($F1240,FactSum,'COS Factor Table'!N$139,FALSE)*$H1240","v":30358.998959457243},{"$f":"VLOOKUP($F1240,FactSum,'COS Factor Table'!O$139,FALSE)*$H1240","v":28.248392605420069},{"$f":"VLOOKUP($F1240,FactSum,'COS Factor Table'!P$139,FALSE)*$H1240","v":28.248392605420069},{"$f":"ROUND(SUM(I1240:S1240)-H1240,0)","v":0}]
[{"$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,{"$f":"SUM(H1240:H1241)","v":326413.26253198227},187359.93897541446,76920.441125275713,22487.006504094188,4840.0517055143109,415.1892705136537,3723.287215478088,157.83998257817797,94.012008445623749,30358.998959457243,28.248392605420069,28.248392605420069,{"$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,{"$f":"SUM(UAcct25318)","v":-436.94256924239335},{"$f":"VLOOKUP($F1246,FactSum,'COS Factor Table'!F$139,FALSE)*$H1246","v":-250.80332972375584},{"$f":"VLOOKUP($F1246,FactSum,'COS Factor Table'!G$139,FALSE)*$H1246","v":-102.96706362917195},{"$f":"VLOOKUP($F1246,FactSum,'COS Factor Table'!H$139,FALSE)*$H1246","v":-30.101504823219646},{"$f":"VLOOKUP($F1246,FactSum,'COS Factor Table'!I$139,FALSE)*$H1246","v":-6.4789788597092874},{"$f":"VLOOKUP($F1246,FactSum,'COS Factor Table'!J$139,FALSE)*$H1246","v":-0.55577970445467362},{"$f":"VLOOKUP($F1246,FactSum,'COS Factor Table'!K$139,FALSE)*$H1246","v":-4.9840581517393181},{"$f":"VLOOKUP($F1246,FactSum,'COS Factor Table'!L$139,FALSE)*$H1246","v":-0.21128739372263172},{"$f":"VLOOKUP($F1246,FactSum,'COS Factor Table'!M$139,FALSE)*$H1246","v":-0.12584613808651104},{"$f":"VLOOKUP($F1246,FactSum,'COS Factor Table'!N$139,FALSE)*$H1246","v":-40.639093222116436},{"$f":"VLOOKUP($F1246,FactSum,'COS Factor Table'!O$139,FALSE)*$H1246","v":-3.7813798208553795E-2},{"$f":"VLOOKUP($F1246,FactSum,'COS Factor Table'!P$139,FALSE)*$H1246","v":-3.7813798208553795E-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,{"$f":"SUM(UAcct165)-H1249","v":64927.889389617223},{"$f":"VLOOKUP($F1248,FactSum,'COS Factor Table'!F$139,FALSE)*$H1248","v":37268.355150395328},{"$f":"VLOOKUP($F1248,FactSum,'COS Factor Table'!G$139,FALSE)*$H1248","v":15300.487040391385},{"$f":"VLOOKUP($F1248,FactSum,'COS Factor Table'!H$139,FALSE)*$H1248","v":4472.9612383883305},{"$f":"VLOOKUP($F1248,FactSum,'COS Factor Table'!I$139,FALSE)*$H1248","v":962.74991811912184},{"$f":"VLOOKUP($F1248,FactSum,'COS Factor Table'!J$139,FALSE)*$H1248","v":82.58660454712701},{"$f":"VLOOKUP($F1248,FactSum,'COS Factor Table'!K$139,FALSE)*$H1248","v":740.61077854840778},{"$f":"VLOOKUP($F1248,FactSum,'COS Factor Table'!L$139,FALSE)*$H1248","v":31.396447713551222},{"$f":"VLOOKUP($F1248,FactSum,'COS Factor Table'!M$139,FALSE)*$H1248","v":18.700224489362295},{"$f":"VLOOKUP($F1248,FactSum,'COS Factor Table'!N$139,FALSE)*$H1248","v":6038.8040336627237},{"$f":"VLOOKUP($F1248,FactSum,'COS Factor Table'!O$139,FALSE)*$H1248","v":5.618976680947477},{"$f":"VLOOKUP($F1248,FactSum,'COS Factor Table'!P$139,FALSE)*$H1248","v":5.618976680947477},{"$f":"ROUND(SUM(I1248:S1248)-H1248,0)","v":0}]
[{"$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,{"$f":"SUM(H1248:H1249)","v":64927.889389617223},37268.355150395328,15300.487040391385,4472.9612383883305,962.74991811912184,82.58660454712701,740.61077854840778,31.396447713551222,18.700224489362295,6038.8040336627237,5.618976680947477,5.618976680947477,{"$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":926056.30533440481},{"$f":"VLOOKUP($F1252,FactSum,'COS Factor Table'!F$139,FALSE)*$H1252","v":531552.70563876547},{"$f":"VLOOKUP($F1252,FactSum,'COS Factor Table'!G$139,FALSE)*$H1252","v":218228.44746140178},{"$f":"VLOOKUP($F1252,FactSum,'COS Factor Table'!H$139,FALSE)*$H1252","v":63797.144759618393},{"$f":"VLOOKUP($F1252,FactSum,'COS Factor Table'!I$139,FALSE)*$H1252","v":13731.551117954043},{"$f":"VLOOKUP($F1252,FactSum,'COS Factor Table'!J$139,FALSE)*$H1252","v":1177.9197906478703},{"$f":"VLOOKUP($F1252,FactSum,'COS Factor Table'!K$139,FALSE)*$H1252","v":10563.215402825816},{"$f":"VLOOKUP($F1252,FactSum,'COS Factor Table'!L$139,FALSE)*$H1252","v":447.80261061258983},{"$f":"VLOOKUP($F1252,FactSum,'COS Factor Table'!M$139,FALSE)*$H1252","v":266.71836959961433},{"$f":"VLOOKUP($F1252,FactSum,'COS Factor Table'!N$139,FALSE)*$H1252","v":86130.515016347912},{"$f":"VLOOKUP($F1252,FactSum,'COS Factor Table'!O$139,FALSE)*$H1252","v":80.142583315676049},{"$f":"VLOOKUP($F1252,FactSum,'COS Factor Table'!P$139,FALSE)*$H1252","v":80.142583315676049},{"$f":"ROUND(SUM(I1252:S1252)-H1252,0)","v":0}]
[{"$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,{"$f":"SUM(H1252:H1253)","v":926056.30533440481},{"$f":"SUM(I1252:I1253)","v":531552.70563876547},218228.44746140178,63797.144759618393,13731.551117954043,1177.9197906478703,10563.215402825816,447.80261061258983,266.71836959961433,86130.515016347912,80.142583315676049,80.142583315676049,{"$f":"ROUND(SUM(I1254:S1254)-H1254,0)","v":0}]
[{"$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,{"$f":"SUM(UAcct186M)-H1257","v":572.24530709810028},{"$f":"VLOOKUP($F1256,FactSum,'COS Factor Table'!F$139,FALSE)*$H1256","v":328.46657327951635},{"$f":"VLOOKUP($F1256,FactSum,'COS Factor Table'!G$139,FALSE)*$H1256","v":134.851632903678},{"$f":"VLOOKUP($F1256,FactSum,'COS Factor Table'!H$139,FALSE)*$H1256","v":39.422674933104261},{"$f":"VLOOKUP($F1256,FactSum,'COS Factor Table'!I$139,FALSE)*$H1256","v":8.4852461358592723},{"$f":"VLOOKUP($F1256,FactSum,'COS Factor Table'!J$139,FALSE)*$H1256","v":0.72788130533036377},{"$f":"VLOOKUP($F1256,FactSum,'COS Factor Table'!K$139,FALSE)*$H1256","v":6.527411354270348},{"$f":"VLOOKUP($F1256,FactSum,'COS Factor Table'!L$139,FALSE)*$H1256","v":0.2767142137613306},{"$f":"VLOOKUP($F1256,FactSum,'COS Factor Table'!M$139,FALSE)*$H1256","v":0.16481539452951605},{"$f":"VLOOKUP($F1256,FactSum,'COS Factor Table'!N$139,FALSE)*$H1256","v":53.223311295579833},{"$f":"VLOOKUP($F1256,FactSum,'COS Factor Table'!O$139,FALSE)*$H1256","v":4.9523141235514136E-2},{"$f":"VLOOKUP($F1256,FactSum,'COS Factor Table'!P$139,FALSE)*$H1256","v":4.9523141235514136E-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,{"$f":"SUM(I1259:S1259)","v":88838.92287084501},{"$f":"(I17+I20+I21+I22)*(NetLagDays/365)","v":60758.837826050723},9144.7137348270026,272.50137937213867,790.14864916007116,4766.9898305533825,819.09514546491823,209.44134089976137,69.224819528339765,11324.39236302461,317.83934038673237,365.73844157731122,{"$f":"ROUND(SUM(I1259:S1259)-H1259,0)","v":0}]
[{"$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,{"$f":"SUM(UAcctowc)-H1262","v":84701.060188249583},{"$f":"VLOOKUP($F1261,FactSum,'COS Factor Table'!F$139,FALSE)*$H1261","v":46582.424192402425},{"$f":"VLOOKUP($F1261,FactSum,'COS Factor Table'!G$139,FALSE)*$H1261","v":19890.38937682243},{"$f":"VLOOKUP($F1261,FactSum,'COS Factor Table'!H$139,FALSE)*$H1261","v":6008.5515626748302},{"$f":"VLOOKUP($F1261,FactSum,'COS Factor Table'!I$139,FALSE)*$H1261","v":2370.5427319170608},{"$f":"VLOOKUP($F1261,FactSum,'COS Factor Table'!J$139,FALSE)*$H1261","v":749.97885486958796},{"$f":"VLOOKUP($F1261,FactSum,'COS Factor Table'!K$139,FALSE)*$H1261","v":873.07587369542796},{"$f":"VLOOKUP($F1261,FactSum,'COS Factor Table'!L$139,FALSE)*$H1261","v":48.330068677315218},{"$f":"VLOOKUP($F1261,FactSum,'COS Factor Table'!M$139,FALSE)*$H1261","v":19.385810989321328},{"$f":"VLOOKUP($F1261,FactSum,'COS Factor Table'!N$139,FALSE)*$H1261","v":8011.4003083834805},{"$f":"VLOOKUP($F1261,FactSum,'COS Factor Table'!O$139,FALSE)*$H1261","v":69.176324601755908},{"$f":"VLOOKUP($F1261,FactSum,'COS Factor Table'!P$139,FALSE)*$H1261","v":77.805083215957282},{"$f":"ROUND(SUM(I1261:S1261)-H1261,0)","v":0}]
[{"$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,{"$f":"SUM(H1261:H1262)","v":84701.060188249583},46582.424192402425,19890.38937682243,6008.5515626748302,2370.5427319170608,749.97885486958796,873.07587369542796,48.330068677315218,19.385810989321328,8011.4003083834805,69.176324601755908,77.805083215957282,{"$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,{"$f":"H1220+H1222+H1224+H1226+H1230+H1232+H1234+H1236+H1238+H1242+H1244+H1246+H1250+H1254+H1256+H1259+H1263+H1265+H1267+H1269+H1257","v":1617821.5287543335},924674.31470222678,379008.0409535311,109574.56145769278,22785.670053024071,7192.8364527324966,18432.615668539136,921.61085467991302,488.47453077683571,153684.80156745823,501.0373269335588,557.56518673833909,{"$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,{"$f":"SUM(UAcct2282)","v":-113692.18593519613},{"$f":"VLOOKUP($F1283,FactSum,'COS Factor Table'!F$139,FALSE)*$H1283","v":-65258.871081295889},{"$f":"VLOOKUP($F1283,FactSum,'COS Factor Table'!G$139,FALSE)*$H1283","v":-26791.966192780805},{"$f":"VLOOKUP($F1283,FactSum,'COS Factor Table'!H$139,FALSE)*$H1283","v":-7832.3929143012183},{"$f":"VLOOKUP($F1283,FactSum,'COS Factor Table'!I$139,FALSE)*$H1283","v":-1685.8262871147267},{"$f":"VLOOKUP($F1283,FactSum,'COS Factor Table'!J$139,FALSE)*$H1283","v":-144.61353492617872},{"$f":"VLOOKUP($F1283,FactSum,'COS Factor Table'!K$139,FALSE)*$H1283","v":-1296.8488446476565},{"$f":"VLOOKUP($F1283,FactSum,'COS Factor Table'!L$139,FALSE)*$H1283","v":-54.976849004497922},{"$f":"VLOOKUP($F1283,FactSum,'COS Factor Table'!M$139,FALSE)*$H1283","v":-32.745087198452367},{"$f":"VLOOKUP($F1283,FactSum,'COS Factor Table'!N$139,FALSE)*$H1283","v":-10574.266890172239},{"$f":"VLOOKUP($F1283,FactSum,'COS Factor Table'!O$139,FALSE)*$H1283","v":-9.8391268772394334},{"$f":"VLOOKUP($F1283,FactSum,'COS Factor Table'!P$139,FALSE)*$H1283","v":-9.8391268772394334},{"$f":"ROUND(SUM(I1283:S1283)-H1283,0)","v":0}]
[{"$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,{"$f":"SUM(UAcct2283)","v":-11322.59298412036},{"$f":"VLOOKUP($F1285,FactSum,'COS Factor Table'!F$139,FALSE)*$H1285","v":-6499.1241902751717},{"$f":"VLOOKUP($F1285,FactSum,'COS Factor Table'!G$139,FALSE)*$H1285","v":-2668.2091293246845},{"$f":"VLOOKUP($F1285,FactSum,'COS Factor Table'!H$139,FALSE)*$H1285","v":-780.0271965119025},{"$f":"VLOOKUP($F1285,FactSum,'COS Factor Table'!I$139,FALSE)*$H1285","v":-167.89126476828304},{"$f":"VLOOKUP($F1285,FactSum,'COS Factor Table'!J$139,FALSE)*$H1285","v":-14.402046917255193},{"$f":"VLOOKUP($F1285,FactSum,'COS Factor Table'!K$139,FALSE)*$H1285","v":-129.15304168961768},{"$f":"VLOOKUP($F1285,FactSum,'COS Factor Table'!L$139,FALSE)*$H1285","v":-5.4751386799984898},{"$f":"VLOOKUP($F1285,FactSum,'COS Factor Table'!M$139,FALSE)*$H1285","v":-3.2610798317215641},{"$f":"VLOOKUP($F1285,FactSum,'COS Factor Table'!N$139,FALSE)*$H1285","v":-1053.0901408749826},{"$f":"VLOOKUP($F1285,FactSum,'COS Factor Table'!O$139,FALSE)*$H1285","v":-0.97987762337159323},{"$f":"VLOOKUP($F1285,FactSum,'COS Factor Table'!P$139,FALSE)*$H1285","v":-0.97987762337159323},{"$f":"ROUND(SUM(I1285:S1285)-H1285,0)","v":0}]
[{"$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":-110359.71644512851},{"$f":"VLOOKUP($F1294,FactSum,'COS Factor Table'!F$139,FALSE)*$H1294","v":-43081.394596933627},{"$f":"VLOOKUP($F1294,FactSum,'COS Factor Table'!G$139,FALSE)*$H1294","v":-6092.3841999979941},{"$f":"VLOOKUP($F1294,FactSum,'COS Factor Table'!H$139,FALSE)*$H1294","v":-1951.9512466889564},{"$f":"VLOOKUP($F1294,FactSum,'COS Factor Table'!I$139,FALSE)*$H1294","v":-105.64511037955377},{"$f":"VLOOKUP($F1294,FactSum,'COS Factor Table'!J$139,FALSE)*$H1294","v":-19030.383912802055},{"$f":"VLOOKUP($F1294,FactSum,'COS Factor Table'!K$139,FALSE)*$H1294","v":-416.10589150651714},{"$f":"VLOOKUP($F1294,FactSum,'COS Factor Table'!L$139,FALSE)*$H1294","v":-318.16296047950277},{"$f":"VLOOKUP($F1294,FactSum,'COS Factor Table'!M$139,FALSE)*$H1294","v":-817.69300195006588},{"$f":"VLOOKUP($F1294,FactSum,'COS Factor Table'!N$139,FALSE)*$H1294","v":-38545.99552439023},{"$f":"VLOOKUP($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,{"$f":"SUM(UAcct25399)","v":-85576.788344633489},{"$f":"VLOOKUP($F1298,FactSum,'COS Factor Table'!F$139,FALSE)*$H1298","v":-28471.287185601537},{"$f":"VLOOKUP($F1298,FactSum,'COS Factor Table'!G$139,FALSE)*$H1298","v":-23313.294874688669},{"$f":"VLOOKUP($F1298,FactSum,'COS Factor Table'!H$139,FALSE)*$H1298","v":-7759.7547478482893},{"$f":"VLOOKUP($F1298,FactSum,'COS Factor Table'!I$139,FALSE)*$H1298","v":-159.8947758679366},{"$f":"VLOOKUP($F1298,FactSum,'COS Factor Table'!J$139,FALSE)*$H1298","v":-15960.414557722839},{"$f":"VLOOKUP($F1298,FactSum,'COS Factor Table'!K$139,FALSE)*$H1298","v":-620.19290977428398},{"$f":"VLOOKUP($F1298,FactSum,'COS Factor Table'!L$139,FALSE)*$H1298","v":-19.750512747387262},{"$f":"VLOOKUP($F1298,FactSum,'COS Factor Table'!M$139,FALSE)*$H1298","v":-35.263950801440131},{"$f":"VLOOKUP($F1298,FactSum,'COS Factor Table'!N$139,FALSE)*$H1298","v":-5954.1889239785114},{"$f":"VLOOKUP($F1298,FactSum,'COS Factor Table'!O$139,FALSE)*$H1298","v":-1678.4355113630988},{"$f":"VLOOKUP($F1298,FactSum,'COS Factor Table'!P$139,FALSE)*$H1298","v":-1604.3103942394987},{"$f":"ROUND(SUM(I1298:S1298)-H1298,0)","v":0}]
[{"$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":1217251.7361776016},{"$f":"VLOOKUP($F1301,FactSum,'COS Factor Table'!F$139,FALSE)*$H1301","v":675161.8356572137},{"$f":"VLOOKUP($F1301,FactSum,'COS Factor Table'!G$139,FALSE)*$H1301","v":284371.97685906099},{"$f":"VLOOKUP($F1301,FactSum,'COS Factor Table'!H$139,FALSE)*$H1301","v":85816.53256086052},{"$f":"VLOOKUP($F1301,FactSum,'COS Factor Table'!I$139,FALSE)*$H1301","v":37222.038879314554},{"$f":"VLOOKUP($F1301,FactSum,'COS Factor Table'!J$139,FALSE)*$H1301","v":4125.7055893348061},{"$f":"VLOOKUP($F1301,FactSum,'COS Factor Table'!K$139,FALSE)*$H1301","v":12477.375644864773},{"$f":"VLOOKUP($F1301,FactSum,'COS Factor Table'!L$139,FALSE)*$H1301","v":719.62415495535856},{"$f":"VLOOKUP($F1301,FactSum,'COS Factor Table'!M$139,FALSE)*$H1301","v":254.26441803956089},{"$f":"VLOOKUP($F1301,FactSum,'COS Factor Table'!N$139,FALSE)*$H1301","v":116540.97796765412},{"$f":"VLOOKUP($F1301,FactSum,'COS Factor Table'!O$139,FALSE)*$H1301","v":280.70222315167689},{"$f":"VLOOKUP($F1301,FactSum,'COS Factor Table'!P$139,FALSE)*$H1301","v":280.70222315167689},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":1217251.7361776016},{"$f":"SUM(I1300:I1304)","v":675161.8356572137},284371.97685906099,85816.53256086052,37222.038879314554,4125.7055893348061,12477.375644864773,719.62415495535856,254.26441803956089,116540.97796765412,280.70222315167689,280.70222315167689,0]
[{"$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,{"$f":"SUM(UAcct282)-H1310","v":-14050738.421370476},{"$f":"VLOOKUP($F1309,FactSum,'COS Factor Table'!F$139,FALSE)*$H1309","v":-8104254.7528162748},{"$f":"VLOOKUP($F1309,FactSum,'COS Factor Table'!G$139,FALSE)*$H1309","v":-3324738.9999729744},{"$f":"VLOOKUP($F1309,FactSum,'COS Factor Table'!H$139,FALSE)*$H1309","v":-966725.47654006374},{"$f":"VLOOKUP($F1309,FactSum,'COS Factor Table'!I$139,FALSE)*$H1309","v":-154648.75951806849},{"$f":"VLOOKUP($F1309,FactSum,'COS Factor Table'!J$139,FALSE)*$H1309","v":-17091.669824118399},{"$f":"VLOOKUP($F1309,FactSum,'COS Factor Table'!K$139,FALSE)*$H1309","v":-162597.987234923},{"$f":"VLOOKUP($F1309,FactSum,'COS Factor Table'!L$139,FALSE)*$H1309","v":-6971.227336703615},{"$f":"VLOOKUP($F1309,FactSum,'COS Factor Table'!M$139,FALSE)*$H1309","v":-4260.8377843994367},{"$f":"VLOOKUP($F1309,FactSum,'COS Factor Table'!N$139,FALSE)*$H1309","v":-1307126.6731444648},{"$f":"VLOOKUP($F1309,FactSum,'COS Factor Table'!O$139,FALSE)*$H1309","v":-1161.0185992439465},{"$f":"VLOOKUP($F1309,FactSum,'COS Factor Table'!P$139,FALSE)*$H1309","v":-1161.0185992439465},{"$f":"ROUND(SUM(I1309:S1309)-H1309,0)","v":0}]
[{"$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":264609.0364710922},{"$f":"VLOOKUP($F1310,FactSum,'COS Factor Table'!F$139,FALSE)*$H1310","v":146768.26287084707},{"$f":"VLOOKUP($F1310,FactSum,'COS Factor Table'!G$139,FALSE)*$H1310","v":61817.447089742316},{"$f":"VLOOKUP($F1310,FactSum,'COS Factor Table'!H$139,FALSE)*$H1310","v":18654.999060035232},{"$f":"VLOOKUP($F1310,FactSum,'COS Factor Table'!I$139,FALSE)*$H1310","v":8091.4140852027567},{"$f":"VLOOKUP($F1310,FactSum,'COS Factor Table'!J$139,FALSE)*$H1310","v":896.85555445204943},{"$f":"VLOOKUP($F1310,FactSum,'COS Factor Table'!K$139,FALSE)*$H1310","v":2712.3611730826237},{"$f":"VLOOKUP($F1310,FactSum,'COS Factor Table'!L$139,FALSE)*$H1310","v":156.43358608960614},{"$f":"VLOOKUP($F1310,FactSum,'COS Factor Table'!M$139,FALSE)*$H1310","v":55.27259536109193},{"$f":"VLOOKUP($F1310,FactSum,'COS Factor Table'!N$139,FALSE)*$H1310","v":25333.951041430588},{"$f":"VLOOKUP($F1310,FactSum,'COS Factor Table'!O$139,FALSE)*$H1310","v":61.0197074244481},{"$f":"VLOOKUP($F1310,FactSum,'COS Factor Table'!P$139,FALSE)*$H1310","v":61.0197074244481},{"$f":"ROUND(SUM(I1310:S1310)-H1310,0)","v":0}]
[{"$f":"ROW()","v":1311},null,null,null,"Total Accum Deferred Income Taxes ","F42",null,{"$f":"SUM(H1309:H1310)","v":-13786129.384899383},-7957486.4899454275,-3262921.552883232,-948070.47748002852,-146557.34543286572,-16194.814269666349,-159885.62606184036,-6814.7937506140088,-4205.5651890383451,-1281792.7221030341,-1099.9988918194983,-1099.9988918194983,{"$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,{"$f":"SUM(UAcct283)-H1315-H1316","v":-72136.492931644199},{"$f":"VLOOKUP($F1314,FactSum,'COS Factor Table'!F$139,FALSE)*$H1314","v":-41607.244983196644},{"$f":"VLOOKUP($F1314,FactSum,'COS Factor Table'!G$139,FALSE)*$H1314","v":-17069.210469845137},{"$f":"VLOOKUP($F1314,FactSum,'COS Factor Table'!H$139,FALSE)*$H1314","v":-4963.1687256526957},{"$f":"VLOOKUP($F1314,FactSum,'COS Factor Table'!I$139,FALSE)*$H1314","v":-793.96675201747712},{"$f":"VLOOKUP($F1314,FactSum,'COS Factor Table'!J$139,FALSE)*$H1314","v":-87.74863515943639},{"$f":"VLOOKUP($F1314,FactSum,'COS Factor Table'!K$139,FALSE)*$H1314","v":-834.77808817734388},{"$f":"VLOOKUP($F1314,FactSum,'COS Factor Table'!L$139,FALSE)*$H1314","v":-35.790282077570367},{"$f":"VLOOKUP($F1314,FactSum,'COS Factor Table'!M$139,FALSE)*$H1314","v":-21.875141754096731},{"$f":"VLOOKUP($F1314,FactSum,'COS Factor Table'!N$139,FALSE)*$H1314","v":-6710.788514476686},{"$f":"VLOOKUP($F1314,FactSum,'COS Factor Table'!O$139,FALSE)*$H1314","v":-5.9606696435602302},{"$f":"VLOOKUP($F1314,FactSum,'COS Factor Table'!P$139,FALSE)*$H1314","v":-5.9606696435602302},{"$f":"ROUND(SUM(I1314:S1314)-H1314,0)","v":0}]
[{"$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":-1827867.0216975494},{"$f":"VLOOKUP($F1315,FactSum,'COS Factor Table'!F$139,FALSE)*$H1315","v":-1013846.2053723789},{"$f":"VLOOKUP($F1315,FactSum,'COS Factor Table'!G$139,FALSE)*$H1315","v":-427022.72910931904},{"$f":"VLOOKUP($F1315,FactSum,'COS Factor Table'!H$139,FALSE)*$H1315","v":-128865.05323623893},{"$f":"VLOOKUP($F1315,FactSum,'COS Factor Table'!I$139,FALSE)*$H1315","v":-55893.892221087975},{"$f":"VLOOKUP($F1315,FactSum,'COS Factor Table'!J$139,FALSE)*$H1315","v":-6195.3012379010888},{"$f":"VLOOKUP($F1315,FactSum,'COS Factor Table'!K$139,FALSE)*$H1315","v":-18736.455887258548},{"$f":"VLOOKUP($F1315,FactSum,'COS Factor Table'!L$139,FALSE)*$H1315","v":-1080.6123513862449},{"$f":"VLOOKUP($F1315,FactSum,'COS Factor Table'!M$139,FALSE)*$H1315","v":-381.81218454045592},{"$f":"VLOOKUP($F1315,FactSum,'COS Factor Table'!N$139,FALSE)*$H1315","v":-175001.93589567821},{"$f":"VLOOKUP($F1315,FactSum,'COS Factor Table'!O$139,FALSE)*$H1315","v":-421.51210088007247},{"$f":"VLOOKUP($F1315,FactSum,'COS Factor Table'!P$139,FALSE)*$H1315","v":-421.51210088007247},{"$f":"ROUND(SUM(I1315:S1315)-H1315,0)","v":0}]
[{"$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,{"$f":"SUM(H1314:H1316)","v":-1900003.5146291936},-1055453.4503555757,-444091.9395791642,-133828.22196189163,-56687.858973105453,-6283.049873060525,-19571.233975435891,-1116.4026334638152,-403.68732629455263,-181712.72441015489,-427.47277052363268,-427.47277052363268,{"$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":-649.73292392779013},{"$f":"VLOOKUP($F1319,FactSum,'COS Factor Table'!F$139,FALSE)*$H1319","v":-374.7561856816215},{"$f":"VLOOKUP($F1319,FactSum,'COS Factor Table'!G$139,FALSE)*$H1319","v":-153.74226798384149},{"$f":"VLOOKUP($F1319,FactSum,'COS Factor Table'!H$139,FALSE)*$H1319","v":-44.703228518761158},{"$f":"VLOOKUP($F1319,FactSum,'COS Factor Table'!I$139,FALSE)*$H1319","v":-7.1512533854202713},{"$f":"VLOOKUP($F1319,FactSum,'COS Factor Table'!J$139,FALSE)*$H1319","v":-0.79035138770661606},{"$f":"VLOOKUP($F1319,FactSum,'COS Factor Table'!K$139,FALSE)*$H1319","v":-7.5188408254927586},{"$f":"VLOOKUP($F1319,FactSum,'COS Factor Table'!L$139,FALSE)*$H1319","v":-0.32236283852190523},{"$f":"VLOOKUP($F1319,FactSum,'COS Factor Table'!M$139,FALSE)*$H1319","v":-0.19702925988781089},{"$f":"VLOOKUP($F1319,FactSum,'COS Factor Table'!N$139,FALSE)*$H1319","v":-60.444028620904383},{"$f":"VLOOKUP($F1319,FactSum,'COS Factor Table'!O$139,FALSE)*$H1319","v":-5.3687712816145268E-2},{"$f":"VLOOKUP($F1319,FactSum,'COS Factor Table'!P$139,FALSE)*$H1319","v":-5.3687712816145268E-2},{"$f":"ROUND(SUM(I1319:S1319)-H1319,0)","v":0}]
[{"$f":"ROW()","v":1320},null,"TOTAL RATE BASE DEDUCTIONS",null,null,null,null,{"$f":"SUM(H1279:H1298,H1305,H1307,H1311,H1317,H1319)","v":-14790482.179983981},-8481463.5378835779,-3481661.1122681112,-1014450.9962149287,-168149.57421817252,-53502.762957148101,-169449.30392085508,-7610.2600528723742,-5244.1482463349048,-1403152.4540535717,-2936.0776427679803,-2861.9525256443803,{"$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":-27116856.64456293},{"$f":"VLOOKUP($F1377,FactSum,'COS Factor Table'!F$139,FALSE)*$H1377","v":-18766773.574980874},{"$f":"VLOOKUP($F1377,FactSum,'COS Factor Table'!G$139,FALSE)*$H1377","v":-3164053.6751777246},{"$f":"VLOOKUP($F1377,FactSum,'COS Factor Table'!H$139,FALSE)*$H1377","v":-362825.124949435},{"$f":"VLOOKUP($F1377,FactSum,'COS Factor Table'!I$139,FALSE)*$H1377","v":0},{"$f":"VLOOKUP($F1377,FactSum,'COS Factor Table'!J$139,FALSE)*$H1377","v":-1167221.0623882851},{"$f":"VLOOKUP($F1377,FactSum,'COS Factor Table'!K$139,FALSE)*$H1377","v":-267857.00148850062},{"$f":"VLOOKUP($F1377,FactSum,'COS Factor Table'!L$139,FALSE)*$H1377","v":-60853.676971242094},{"$f":"VLOOKUP($F1377,FactSum,'COS Factor Table'!M$139,FALSE)*$H1377","v":-12711.090385059422},{"$f":"VLOOKUP($F1377,FactSum,'COS Factor Table'!N$139,FALSE)*$H1377","v":-3155732.0985962129},{"$f":"VLOOKUP($F1377,FactSum,'COS Factor Table'!O$139,FALSE)*$H1377","v":-79414.669812801629},{"$f":"VLOOKUP($F1377,FactSum,'COS Factor Table'!P$139,FALSE)*$H1377","v":-79414.669812801629},{"$f":"ROUND(SUM(I1377:S1377)-H1377,0)","v":0}]
[{"$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,{"$f":"SUM(UAcct108D)","v":92779.774951356463},{"$f":"VLOOKUP($F1389,FactSum,'COS Factor Table'!F$139,FALSE)*$H1389","v":53255.228780220321},{"$f":"VLOOKUP($F1389,FactSum,'COS Factor Table'!G$139,FALSE)*$H1389","v":21863.882494856927},{"$f":"VLOOKUP($F1389,FactSum,'COS Factor Table'!H$139,FALSE)*$H1389","v":6391.7114966341987},{"$f":"VLOOKUP($F1389,FactSum,'COS Factor Table'!I$139,FALSE)*$H1389","v":1375.7373230095011},{"$f":"VLOOKUP($F1389,FactSum,'COS Factor Table'!J$139,FALSE)*$H1389","v":118.01348628320612},{"$f":"VLOOKUP($F1389,FactSum,'COS Factor Table'!K$139,FALSE)*$H1389","v":1058.3079475745033},{"$f":"VLOOKUP($F1389,FactSum,'COS Factor Table'!L$139,FALSE)*$H1389","v":44.864470114765972},{"$f":"VLOOKUP($F1389,FactSum,'COS Factor Table'!M$139,FALSE)*$H1389","v":26.72199321391043},{"$f":"VLOOKUP($F1389,FactSum,'COS Factor Table'!N$139,FALSE)*$H1389","v":8629.2483012418197},{"$f":"VLOOKUP($F1389,FactSum,'COS Factor Table'!O$139,FALSE)*$H1389","v":8.0293291036593217},{"$f":"VLOOKUP($F1389,FactSum,'COS Factor Table'!P$139,FALSE)*$H1389","v":8.0293291036593217},{"$f":"ROUND(SUM(I1389:S1389)-H1389,0)","v":0}]
[{"$f":"ROW()","v":1390}]
[{"$f":"ROW()","v":1391}]
[{"$f":"ROW()","v":1392},null,"TOTAL DISTRIBUTION PLANT DEPR",null,null,null,null,{"$f":"SUM(H1352:H1389)","v":-27024076.869611572},-18713518.346200652,-3142189.7926828675,-356433.41345280083,1375.7373230095011,-1167103.0489020019,-266798.69354092615,-60808.81250112733,-12684.368391845512,-3147102.8502949709,-79406.640483697964,-79406.640483697964,{"$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":-1501604.8655022571},{"$f":"VLOOKUP($F1396,FactSum,'COS Factor Table'!F$139,FALSE)*$H1396","v":-861915.33329048578},{"$f":"VLOOKUP($F1396,FactSum,'COS Factor Table'!G$139,FALSE)*$H1396","v":-353858.5036475861},{"$f":"VLOOKUP($F1396,FactSum,'COS Factor Table'!H$139,FALSE)*$H1396","v":-103447.38481274257},{"$f":"VLOOKUP($F1396,FactSum,'COS Factor Table'!I$139,FALSE)*$H1396","v":-22265.777848320966},{"$f":"VLOOKUP($F1396,FactSum,'COS Factor Table'!J$139,FALSE)*$H1396","v":-1910.0027488820219},{"$f":"VLOOKUP($F1396,FactSum,'COS Factor Table'!K$139,FALSE)*$H1396","v":-17128.30586311255},{"$f":"VLOOKUP($F1396,FactSum,'COS Factor Table'!L$139,FALSE)*$H1396","v":-726.11414123211603},{"$f":"VLOOKUP($F1396,FactSum,'COS Factor Table'!M$139,FALSE)*$H1396","v":-432.4851514994923},{"$f":"VLOOKUP($F1396,FactSum,'COS Factor Table'!N$139,FALSE)*$H1396","v":-139661.0548103335},{"$f":"VLOOKUP($F1396,FactSum,'COS Factor Table'!O$139,FALSE)*$H1396","v":-129.95159403108079},{"$f":"VLOOKUP($F1396,FactSum,'COS Factor Table'!P$139,FALSE)*$H1396","v":-129.95159403108079},{"$f":"ROUND(SUM(I1396:S1396)-H1396,0)","v":0}]
[{"$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,{"$f":"SUM(UAcct108Gpso)","v":-265619.23503894266},{"$f":"VLOOKUP($F1398,FactSum,'COS Factor Table'!F$139,FALSE)*$H1398","v":-152464.40442264936},{"$f":"VLOOKUP($F1398,FactSum,'COS Factor Table'!G$139,FALSE)*$H1398","v":-62594.113278567718},{"$f":"VLOOKUP($F1398,FactSum,'COS Factor Table'!H$139,FALSE)*$H1398","v":-18298.832037647331},{"$f":"VLOOKUP($F1398,FactSum,'COS Factor Table'!I$139,FALSE)*$H1398","v":-3938.5986390233629},{"$f":"VLOOKUP($F1398,FactSum,'COS Factor Table'!J$139,FALSE)*$H1398","v":-337.86083192440066},{"$f":"VLOOKUP($F1398,FactSum,'COS Factor Table'!K$139,FALSE)*$H1398","v":-3029.8300207966081},{"$f":"VLOOKUP($F1398,FactSum,'COS Factor Table'!L$139,FALSE)*$H1398","v":-128.44249987197682},{"$f":"VLOOKUP($F1398,FactSum,'COS Factor Table'!M$139,FALSE)*$H1398","v":-76.502399363611872},{"$f":"VLOOKUP($F1398,FactSum,'COS Factor Table'!N$139,FALSE)*$H1398","v":-24704.676573516914},{"$f":"VLOOKUP($F1398,FactSum,'COS Factor Table'!O$139,FALSE)*$H1398","v":-22.987167790696681},{"$f":"VLOOKUP($F1398,FactSum,'COS Factor Table'!P$139,FALSE)*$H1398","v":-22.987167790696681},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":-1767224.1005411998},{"$f":"SUM(I1396:I1402)","v":-1014379.7377131351},-416452.61692615383,-121746.2168503899,-26204.376487344329,-2247.8635808064228,-20158.135883909159,-854.55664110409282,-508.98755086310416,-164365.73138385042,-152.93876182177746,-152.93876182177746,0]
[{"$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":-1767224.1005411998},{"$f":"SUM(I1403:I1412)","v":-1014379.7377131351},-416452.61692615383,-121746.2168503899,-26204.376487344329,-2247.8635808064228,-20158.135883909159,-854.55664110409282,-508.98755086310416,-164365.73138385042,-152.93876182177746,-152.93876182177746,{"$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":-28791300.970152773},{"$f":"I1342+I1347+I1392+I1413","v":-19727898.083913788},-3558642.4096090212,-478179.63030319073,-24828.639164334829,-1169350.9124828083,-286956.82942483533,-61663.369142231422,-13193.355942708617,-3311468.5816788212,-79559.579245519737,-79559.579245519737,{"$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":-321.00784042224404},{"$f":"VLOOKUP($F1424,FactSum,'COS Factor Table'!F$139,FALSE)*$H1424","v":-184.25724777726597},{"$f":"VLOOKUP($F1424,FactSum,'COS Factor Table'!G$139,FALSE)*$H1424","v":-75.646634264843257},{"$f":"VLOOKUP($F1424,FactSum,'COS Factor Table'!H$139,FALSE)*$H1424","v":-22.114620403124569},{"$f":"VLOOKUP($F1424,FactSum,'COS Factor Table'!I$139,FALSE)*$H1424","v":-4.7599001752170391},{"$f":"VLOOKUP($F1424,FactSum,'COS Factor Table'!J$139,FALSE)*$H1424","v":-0.40831371268505384},{"$f":"VLOOKUP($F1424,FactSum,'COS Factor Table'!K$139,FALSE)*$H1424","v":-3.6616293683693817},{"$f":"VLOOKUP($F1424,FactSum,'COS Factor Table'!L$139,FALSE)*$H1424","v":-0.15522614352945002},{"$f":"VLOOKUP($F1424,FactSum,'COS Factor Table'!M$139,FALSE)*$H1424","v":-9.2455164262605666E-2},{"$f":"VLOOKUP($F1424,FactSum,'COS Factor Table'!N$139,FALSE)*$H1424","v":-29.856252217697961},{"$f":"VLOOKUP($F1424,FactSum,'COS Factor Table'!O$139,FALSE)*$H1424","v":-2.7780597624390634E-2},{"$f":"VLOOKUP($F1424,FactSum,'COS Factor Table'!P$139,FALSE)*$H1424","v":-2.7780597624390634E-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":-51825.063233324749},{"$f":"VLOOKUP($F1425,FactSum,'COS Factor Table'!F$139,FALSE)*$H1425","v":-29747.384066054397},{"$f":"VLOOKUP($F1425,FactSum,'COS Factor Table'!G$139,FALSE)*$H1425","v":-12212.759660346386},{"$f":"VLOOKUP($F1425,FactSum,'COS Factor Table'!H$139,FALSE)*$H1425","v":-3570.2916142651534},{"$f":"VLOOKUP($F1425,FactSum,'COS Factor Table'!I$139,FALSE)*$H1425","v":-768.4613785148},{"$f":"VLOOKUP($F1425,FactSum,'COS Factor Table'!J$139,FALSE)*$H1425","v":-65.920146844706721},{"$f":"VLOOKUP($F1425,FactSum,'COS Factor Table'!K$139,FALSE)*$H1425","v":-591.15121083376687},{"$f":"VLOOKUP($F1425,FactSum,'COS Factor Table'!L$139,FALSE)*$H1425","v":-25.060461742296575},{"$f":"VLOOKUP($F1425,FactSum,'COS Factor Table'!M$139,FALSE)*$H1425","v":-14.926410295319819},{"$f":"VLOOKUP($F1425,FactSum,'COS Factor Table'!N$139,FALSE)*$H1425","v":-4820.1382154934736},{"$f":"VLOOKUP($F1425,FactSum,'COS Factor Table'!O$139,FALSE)*$H1425","v":-4.4850344672261491},{"$f":"VLOOKUP($F1425,FactSum,'COS Factor Table'!P$139,FALSE)*$H1425","v":-4.4850344672261491},{"$f":"ROUND(SUM(I1425:S1425)-H1425,0)","v":0}]
[{"$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,{"$f":"SUM(H1424:H1426)","v":-52146.071073746993},{"$f":"SUM(I1424:I1426)","v":-29931.641313831664},-12288.40629461123,-3592.4062346682781,-773.22127869001702,-66.328460557391779,-594.81284020213627,-25.215687885826025,-15.018865459582425,-4849.9944677111716,-4.5128150648505398,{"$f":"SUM(S1424:S1426)","v":-4.5128150648505398},{"$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":-1344.551315976054},{"$f":"VLOOKUP($F1432,FactSum,'COS Factor Table'!F$139,FALSE)*$H1432","v":-771.76720871108535},{"$f":"VLOOKUP($F1432,FactSum,'COS Factor Table'!G$139,FALSE)*$H1432","v":-316.84827858461949},{"$f":"VLOOKUP($F1432,FactSum,'COS Factor Table'!H$139,FALSE)*$H1432","v":-92.627774842572393},{"$f":"VLOOKUP($F1432,FactSum,'COS Factor Table'!I$139,FALSE)*$H1432","v":-19.936989813346756},{"$f":"VLOOKUP($F1432,FactSum,'COS Factor Table'!J$139,FALSE)*$H1432","v":-1.7102346752640718},{"$f":"VLOOKUP($F1432,FactSum,'COS Factor Table'!K$139,FALSE)*$H1432","v":-15.336848406511587},{"$f":"VLOOKUP($F1432,FactSum,'COS Factor Table'!L$139,FALSE)*$H1432","v":-0.65016952633268921},{"$f":"VLOOKUP($F1432,FactSum,'COS Factor Table'!M$139,FALSE)*$H1432","v":-0.38725132886023628},{"$f":"VLOOKUP($F1432,FactSum,'COS Factor Table'!N$139,FALSE)*$H1432","v":-125.05384029441629},{"$f":"VLOOKUP($F1432,FactSum,'COS Factor Table'!O$139,FALSE)*$H1432","v":-0.11635989652260019},{"$f":"VLOOKUP($F1432,FactSum,'COS Factor Table'!P$139,FALSE)*$H1432","v":-0.11635989652260019},{"$f":"ROUND(SUM(I1432:S1432)-H1432,0)","v":0}]
[{"$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,{"$f":"SUM(uacct111ipso)","v":-980099.786721866},{"$f":"VLOOKUP($F1434,FactSum,'COS Factor Table'!F$139,FALSE)*$H1434","v":-562573.45306866372},{"$f":"VLOOKUP($F1434,FactSum,'COS Factor Table'!G$139,FALSE)*$H1434","v":-230963.98521505488},{"$f":"VLOOKUP($F1434,FactSum,'COS Factor Table'!H$139,FALSE)*$H1434","v":-67520.265897640958},{"$f":"VLOOKUP($F1434,FactSum,'COS Factor Table'!I$139,FALSE)*$H1434","v":-14532.907172644629},{"$f":"VLOOKUP($F1434,FactSum,'COS Factor Table'!J$139,FALSE)*$H1434","v":-1246.6617082992086},{"$f":"VLOOKUP($F1434,FactSum,'COS Factor Table'!K$139,FALSE)*$H1434","v":-11179.671369623877},{"$f":"VLOOKUP($F1434,FactSum,'COS Factor Table'!L$139,FALSE)*$H1434","v":-473.93580781938277},{"$f":"VLOOKUP($F1434,FactSum,'COS Factor Table'!M$139,FALSE)*$H1434","v":-282.28371822919428},{"$f":"VLOOKUP($F1434,FactSum,'COS Factor Table'!N$139,FALSE)*$H1434","v":-91156.983556506035},{"$f":"VLOOKUP($F1434,FactSum,'COS Factor Table'!O$139,FALSE)*$H1434","v":-84.819603692098823},{"$f":"VLOOKUP($F1434,FactSum,'COS Factor Table'!P$139,FALSE)*$H1434","v":-84.819603692098823},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":-981444.33803784207},-563345.22027737484,-231280.83349363951,-67612.893672483537,-14552.844162457975,-1248.3719429744726,-11195.008218030389,-474.58597734571543,-282.67096955805454,-91282.037396800457,-84.935963588621419,-84.935963588621419,0]
[{"$f":"ROW()","v":1439}]
[{"$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":-1033590.4091115891},-593276.86159120651,-243569.23978825074,-71205.299907151813,-15326.065441147992,-1314.7004035318644,-11789.821058232525,-499.80166523154145,-297.68983501763694,-96132.031864511635,-89.448778653471962,-89.448778653471962,0]

{"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":680975839.26999986},null,null,"ACCMDIT",0.75884936120426938,0.12466040993902058,0.11649022885671019,0.11383515972336802,2.6550691333421641E-3,0,680975839.26999986]
[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,680975839.26999986,null,null,"COM_EQ",0,0,0,0,0,0,680975839.26999986]
[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",0.73018613447568481,0.11012530148573915,0.15968856403857618,0.12357544709325863,2.9186172995961601E-2,6.926943949355939E-3,0]
[null,null,"S",null,1177462520.7099998,null,null,"DDS2",0.8346114184848098,1.0842843436198272E-2,0.15454573807899197,1.2266770728822238E-2,0.20647002462443814,-6.4191057274268409E-2,1177462520.7099998]
[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,1177462520.7099998,null,null,"DITEXP",0,0,0,0,0,0,1177462520.7099998]
[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,9630562.6399999969,null,null,"ESD",0.3,0.1,0.6,0.6,0,0,9630562.6399999969]
[null,null,"SO",null,0,null,null,"FERC",0.53552737981222298,0.46447262018777702,0,0,0,0,0]
[null,null,null,null,9630562.6399999969,null,null,"FIT",-0.47159685666273921,0.53688879954812319,0.93470805711462257,0.90800813054687501,-2.311457920506281E-2,4.9814505772810339E-2,9630562.6399999969]
[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,16038540.000000002,null,null,"G-DGU",0.69712876692486192,0.30287123307513802,0,0,0,0,16038540.000000002]
[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,16038540.000000002,null,null,"G-SG",0.49015193398945944,0.50984806601054056,0,0,0,0,16038540.000000002]
[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",0.10213800966678464,0.327570722896947,0.57029126743627201,0.55400090292419113,-1.4102844808895088E-2,3.0393209320975983E-2,0]
[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,1884107462.6199996,null,null,"I-SITUS",1.7415216099955024E-2,0.47614636955887957,0.50643841434116554,0.50643841434116554,0,0,1884107462.6199996]
[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,149230391.68692645,null,null,"OTHSGR",0.58084691832672641,0.4191530816732737,0,0,0,0,149230391.68692645]
[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,149230391.68692645,null,null,"P",1,0,0,0,0,0,149230391.68692645]
[null,null,null,null,0,null,null,"PT",0.68465647608362934,0.31534352391637066,0,0,0,0,0]
["Total Sales for Resale",null,null,null,149230391.68692645,null,null,"PTD",0.50469449698517799,0.23245546743512588,0.26285003557969605,0.26285003557969605,0,0,149230391.68692645]
[null,null,null,null,0,null,null,"REVREQ",0.67532125625308936,0.1467189426381478,0.177959801108763,0.15128231441287296,1.9588617675693202E-2,7.0888690201968314E-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,2033337854.306926,null,null,"SCHMAT-SITUS",1.1238395449561136,0.16932247363149225,-0.29316201858760549,-0.40641528357948686,2.1321586223432389E-4,0.11304004912964703,2033337854.306926]
[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,5034.9202436862133,null,null,"SCHMDT-SG",0.99763248413758299,2.3675158624169791E-3,0,0,0,0,5034.9202436862133]
[null,null,null,null,3924446.0302436859,null,null,"SCHMDT-SITUS",-1.7836583322750756,1.5792541031604099,1.204404229114667,1.7934989900253582,3.790019146047309E-2,-0.6269949523711642,3924446.0302436859]
[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,845.00407973656149,null,null,"SIT",0.10213800966678424,0.32757072289694572,0.57029126743626979,0.55400090292418891,-1.4102844808895032E-2,3.0393209320975865E-2,845.00407973656149]
[null,null,null,null,845.00407973656149,null,null,"T",0,1,0,0,0,0,845.00407973656149]
[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,3278177.8899999997,null,null,null,0,0,0,0,0,0,3278177.8899999997]
[null,null,"SG",null,2310899.1348636197,null,null,null,null,null,null,null,null,null,2310899.1348636197]
[null,null,"SO",null,1563227.5222753186,null,null,"Func Revenues",1241508736.4641314,279237106.26862556,363361619.88724291,314571389.93600595,33648343.282977335,15141886.668259798,1563227.5222753186]
[null,null,null,null,7152304.5471389377,null,null,null,null,null,null,null,null,null,7152304.5471389377]
[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",0.4262831716003761,null,null,null,null,-359934.7]
[null,null,"CN",null,0,null,null,null,"SE",0.41971722672390366,null,null,null,null,0]
[null,null,"SE",null,5706864.1734222751,null,null,null,"SSGC",0,null,null,null,null,5706864.1734222751]
[null,null,"SO",null,131078.80552769109,null,null,null,"SSECH",0.4197172267239036,null,null,null,null,131078.80552769109]
[null,null,"SG",null,50204311.461658359,null,null,null,"SSECT",0.41692788828122818,null,null,null,null,50204311.461658359]
[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,55682319.740608327,null,null,null,1241508736.4641314,279237106.26862556,363361619.88724291,314571389.93600595,33648343.282977335,15141886.668259798,55682319.740608327]
[null,null,null,null,0,null,null,null,78171460.72123985,36271856.839167118,39609245.210967131,38004786.295479499,-469771.63937879511,2074230.5548664469,0]
[null,"Total Other Electric Revenues",null,null,70387116.672070682,null,null,null,1098105.4703066582,3521776.1135051865,6131311.5703246528,5956170.7149039786,-151622.40856324171,326763.26398391329,70387116.672070682]
[null,null,null,null,0,null,null,null,8081233.8917215308,25917634.741921093,45121861.426457472,43832955.89331647,-1115827.3772040678,2404732.9103450496,0]
["Total Electric Operating Revenues",null,null,null,2103724970.9789968,null,null,null,16049212.932454692,2420512.1534723579,3509893.773829774,2716141.227533869,641500.95842616295,152251.58786974219,2103724970.9789968]
[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,1894572318.2699995,null,null,null,null,null,null,null,null,null,1894572318.2699995]
[null,"CN",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,"SE",null,null,5706864.1734222751,null,null,null,null,null,null,null,null,null,5706864.1734222751]
[null,"SO",null,null,1699341.248046696,null,null,null,null,null,null,null,null,null,1699341.248046696]
[null,"SG",null,null,201746447.28752816,null,null,null,null,null,null,null,null,null,201746447.28752816]
[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,2103724970.9789968,null,null,null,null,null,null,null,null,null,2103724970.9789968]
[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,-23655.490804613324,null,null,null,null,null,null,null,null,null,-23655.490804613324]
[null,null,null,null,-23655.490804613324,null,null,null,null,null,null,null,null,null,-23655.490804613324]
[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,666.44684764831209,null,null,null,null,null,null,null,null,null,666.44684764831209]
[null,null,"CUST",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,{"$f":"+O133","v":4.2470285324554382E-3},null,null,null,null,null,null,null,null,null,4.2470285324554382E-3]
[null,null,"SG",null,-172759.64028103781,null,null,null,null,null,null,null,null,null,-172759.64028103781]
[null,null,null,null,-225576.58918636094,null,null,null,null,null,null,null,null,null,-225576.58918636094]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Miscellaneous Revenues",null,null,null,-249232.07999097428,null,null,null,null,null,null,null,null,null,-249232.07999097428]
["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,682016.9900090259,null,null,null,null,null,null,null,null,null,682016.9900090259]
[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,7350726.2862524847,null,null,null,null,null,null,null,null,null,7350726.2862524847]
[null,null,"SSGCH",null,614931.61716926261,null,null,null,null,null,null,null,null,null,614931.61716926261]
[null,null,null,null,7965657.9034217475,null,null,null,null,null,null,null,null,null,7965657.9034217475]
[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,5962130.4780765837,null,null,null,null,null,null,null,null,null,5962130.4780765837]
[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,1584177.4318591428,null,null,null,null,null,null,null,null,null,1584177.4318591428]
[null,null,null,null,7546307.9099357268,null,null,null,null,null,null,null,null,null,7546307.9099357268]
[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,325912702.73600906,null,null,null,null,null,null,null,null,null,325912702.73600906]
[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,21354368.72977699,null,null,null,null,null,null,null,null,null,21354368.72977699]
[null,null,null,null,347267071.46578604,null,null,null,null,null,null,null,null,null,347267071.46578604]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Fuel Related",null,null,null,354813379.37572175,null,null,null,null,null,null,null,null,null,354813379.37572175]
[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,15237375.205708988,null,null,null,null,null,null,null,null,null,15237375.205708988]
[null,null,"SSGCH",null,3422178.4357589302,null,null,null,null,null,null,null,null,null,3422178.4357589302]
[null,null,null,null,18659553.641467918,null,null,null,null,null,null,null,null,null,18659553.641467918]
[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,1576975.9563507552,null,null,null,null,null,null,null,null,null,1576975.9563507552]
[null,null,null,null,1576975.9563507552,null,null,null,null,null,null,null,null,null,1576975.9563507552]
[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,1347987.5954597457,null,null,null,null,null,null,null,null,null,1347987.5954597457]
[null,null,"SSGCH",null,380657.68854405475,null,null,null,null,null,null,null,null,null,380657.68854405475]
[null,null,null,null,1728645.2840038005,null,null,null,null,null,null,null,null,null,1728645.2840038005]
[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,22648261.185601465,null,null,null,null,null,null,null,null,null,22648261.185601465]
[null,null,"SE",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCH",null,821028.68795167038,null,null,null,null,null,null,null,null,null,821028.68795167038]
[null,null,null,null,23469289.873553135,null,null,null,null,null,null,null,null,null,23469289.873553135]
[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,187394.33678483675,null,null,null,null,null,null,null,null,null,187394.33678483675]
[null,null,"SSGCH",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,187394.33678483675,null,null,null,null,null,null,null,null,null,187394.33678483675]
[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,7778872.7318763193,null,null,null,null,null,null,null,null,null,7778872.7318763193]
[null,null,"SSGCH",null,-355383.66778491187,null,null,null,null,null,null,null,null,null,-355383.66778491187]
[null,null,null,null,7423489.0640914077,null,null,null,null,null,null,null,null,null,7423489.0640914077]
[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,11726924.017113067,null,null,null,null,null,null,null,null,null,11726924.017113067]
[null,null,"SSGCH",null,293684.97812023369,null,null,null,null,null,null,null,null,null,293684.97812023369]
[null,null,null,null,12020608.995233301,null,null,null,null,null,null,null,null,null,12020608.995233301]
[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,45908675.549164295,null,null,null,null,null,null,null,null,null,45908675.549164295]
[null,null,"SSGCH",null,4709595.7266184296,null,null,null,null,null,null,null,null,null,4709595.7266184296]
[null,null,null,null,50618271.275782727,null,null,null,null,null,null,null,null,null,50618271.275782727]
[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,12574633.852512399,null,null,null,null,null,null,null,null,null,12574633.852512399]
[null,null,"SSGCH",null,339898.43310630432,null,null,null,null,null,null,null,null,null,339898.43310630432]
[null,null,null,null,12914532.285618704,null,null,null,null,null,null,null,null,null,12914532.285618704]
[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,4488282.7050390001,null,null,null,null,null,null,null,null,null,4488282.7050390001]
[null,null,"SSGCH",null,1813240.0936298463,null,null,null,null,null,null,null,null,null,1813240.0936298463]
[null,null,null,null,6301522.7986688465,null,null,null,null,null,null,null,null,null,6301522.7986688465]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Steam Power Generation",null,null,null,497679320.79069895,null,null,null,null,null,null,null,null,null,497679320.79069895]
[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,3384087.6348938565,null,null,null,null,null,null,null,null,null,3384087.6348938565]
[null,null,"SG",null,-35965.051905591776,null,null,null,null,null,null,null,null,null,-35965.051905591776]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,3348122.5829882645,null,null,null,null,null,null,null,null,null,3348122.5829882645]
[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,62982.096368974577,null,null,null,null,null,null,null,null,null,62982.096368974577]
[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,62982.096368974577,null,null,null,null,null,null,null,null,null,62982.096368974577]
[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,2247824.713221597,null,null,null,null,null,null,null,null,null,2247824.713221597]
[null,null,"SG",null,81887.280331806222,null,null,null,null,null,null,null,null,null,81887.280331806222]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,2329711.9935534033,null,null,null,null,null,null,null,null,null,2329711.9935534033]
[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,5250171.0670688888,null,null,null,null,null,null,null,null,null,5250171.0670688888]
[null,null,"SG",null,2367638.304096675,null,null,null,null,null,null,null,null,null,2367638.304096675]
[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,7617809.3711655643,null,null,null,null,null,null,null,null,null,7617809.3711655643]
[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,310273.37710752356,null,null,null,null,null,null,null,null,null,310273.37710752356]
[null,null,"SG",null,4156.6870792360933,null,null,null,null,null,null,null,null,null,4156.6870792360933]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,314430.06418675964,null,null,null,null,null,null,null,null,null,314430.06418675964]
[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,179.60258585294426,null,null,null,null,null,null,null,null,null,179.60258585294426]
[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,179.60258585294426,null,null,null,null,null,null,null,null,null,179.60258585294426]
[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,258489.69035671721,null,null,null,null,null,null,null,null,null,258489.69035671721]
[null,null,"SG",null,69404.710942762569,null,null,null,null,null,null,null,null,null,69404.710942762569]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,327894.40129947977,null,null,null,null,null,null,null,null,null,327894.40129947977]
[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,788546.05975109118,null,null,null,null,null,null,null,null,null,788546.05975109118]
[null,null,"SG",null,220545.91533307295,null,null,null,null,null,null,null,null,null,220545.91533307295]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,1009091.9750841642,null,null,null,null,null,null,null,null,null,1009091.9750841642]
[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,837559.27107352088,null,null,null,null,null,null,null,null,null,837559.27107352088]
[null,null,"SG",null,265860.19865904731,null,null,null,null,null,null,null,null,null,265860.19865904731]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,1103419.4697325681,null,null,null,null,null,null,null,null,null,1103419.4697325681]
[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,1149176.6439911404,null,null,null,null,null,null,null,null,null,1149176.6439911404]
[null,null,"SG",null,301110.96557492251,null,null,null,null,null,null,null,null,null,301110.96557492251]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,1450287.6095660629,null,null,null,null,null,null,null,null,null,1450287.6095660629]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Hydraulic Power Generation ",null,null,null,17563929.166531093,null,null,null,null,null,null,null,null,null,17563929.166531093]
[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,195449.67563961574,null,null,null,null,null,null,null,null,null,195449.67563961574]
[null,null,"SSGCT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,195449.67563961574,null,null,null,null,null,null,null,null,null,195449.67563961574]
[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,122723766.36773317,null,null,null,null,null,null,null,null,null,122723766.36773317]
[null,null,"SSECT",null,4156705.1762612117,null,null,null,null,null,null,null,null,null,4156705.1762612117]
[null,null,null,null,126880471.54399438,null,null,null,null,null,null,null,null,null,126880471.54399438]
[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,5855723.9989455715,null,null,null,null,null,null,null,null,null,5855723.9989455715]
[null,null,"SSGCT",null,223553.04494382854,null,null,null,null,null,null,null,null,null,223553.04494382854]
[null,null,null,null,6079277.0438893996,null,null,null,null,null,null,null,null,null,6079277.0438893996]
[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,2063394.3138364204,null,null,null,null,null,null,null,null,null,2063394.3138364204]
[null,null,"SG-W",null,1744642.8079542497,null,null,null,null,null,null,null,null,null,1744642.8079542497]
[null,null,null,null,3808037.1217906699,null,null,null,null,null,null,null,null,null,3808037.1217906699]
[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":396877.78482792224},null,null,null,null,null,null,null,null,null,396877.78482792224]
[null,null,"SG-W",null,1428990.904652202,null,null,null,null,null,null,null,null,null,1428990.904652202]
[null,null,null,null,1825868.6894801243,null,null,null,null,null,null,null,null,null,1825868.6894801243]
[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,1575167.6701470085,null,null,null,null,null,null,null,null,null,1575167.6701470085]
[null,null,"SSGCT",null,104903.20732260535,null,null,null,null,null,null,null,null,null,104903.20732260535]
[null,null,null,null,1680070.8774696139,null,null,null,null,null,null,null,null,null,1680070.8774696139]
[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,3701045.9925445011,null,null,null,null,null,null,null,null,null,3701045.9925445011]
[null,null,"SG-W",null,5988840.2904416909,null,null,null,null,null,null,null,null,null,5988840.2904416909]
[null,null,"SG",null,237483.03956639211,null,null,null,null,null,null,null,null,null,237483.03956639211]
[null,null,null,null,9927369.3225525841,null,null,null,null,null,null,null,null,null,9927369.3225525841]
[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,125817.12694368043,null,null,null,null,null,null,null,null,null,125817.12694368043]
[null,null,"SG-W",null,847319.76917305402,null,null,null,null,null,null,null,null,null,847319.76917305402]
[null,null,"SG",null,62441.254816442044,null,null,null,null,null,null,null,null,null,62441.254816442044]
[null,null,null,null,1035578.1509331765,null,null,null,null,null,null,null,null,null,1035578.1509331765]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Other Power Generation",null,null,null,151432122.42574954,null,null,null,null,null,null,null,null,null,151432122.42574954]
[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,240206235.69017452,null,null,null,null,null,null,null,null,null,240206235.69017452]
[null,null,"SE",null,11580272.919576995,null,null,null,null,null,null,null,null,null,11580272.919576995]
[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,251786508.60975152,null,null,null,null,null,null,null,null,null,251786508.60975152]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,251786508.60975152,null,null,null,null,null,null,null,null,null,251786508.60975152]
[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,648576.4061384917,null,null,null,null,null,null,null,null,null,648576.4061384917]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,648576.4061384917,null,null,null,null,null,null,null,null,null,648576.4061384917]
[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,-188141.91426371437,null,null,null,null,null,null,null,null,null,-188141.91426371437]
[null,null,"SG",null,23897637.237521909,null,null,null,null,null,null,null,null,null,23897637.237521909]
[null,null,"SGCT",null,480297.36881361128,null,null,null,null,null,null,null,null,null,480297.36881361128]
[null,null,"SE",null,3883.0444621916163,null,null,null,null,null,null,null,null,null,3883.0444621916163]
[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,24193675.736533999,null,null,null,null,null,null,null,null,null,24193675.736533999]
[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,276628760.752424,null,null,null,null,null,null,null,null,null,276628760.752424]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL PRODUCTION EXPENSE",null,null,null,943304133.13540363,null,null,null,null,null,null,null,null,null,943304133.13540363]
[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,-188141.91426371437,null,null,null,null,null,null,null,null,null,-188141.91426371437]
[null,null,"SG",null,448156994.84074759,null,null,null,null,null,null,null,null,null,448156994.84074759]
[null,null,"SE",null,494854982.84010607,null,null,null,null,null,null,null,null,null,494854982.84010607]
[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,480297.36881361128,null,null,null,null,null,null,null,null,null,480297.36881361128]
[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,943304133.13540351,null,null,null,null,null,null,null,null,null,943304133.13540351]
[560,"Operation Supervision & Engineering",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,2625302.7960058548,null,null,null,null,null,null,null,null,null,2625302.7960058548]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,2625302.7960058548,null,null,null,null,null,null,null,null,null,2625302.7960058548]
[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,3832995.5611354965,null,null,null,null,null,null,null,null,null,3832995.5611354965]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,3832995.5611354965,null,null,null,null,null,null,null,null,null,3832995.5611354965]
[562,"Station Expense",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,1360964.2007741965,null,null,null,null,null,null,null,null,null,1360964.2007741965]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,1360964.2007741965,null,null,null,null,null,null,null,null,null,1360964.2007741965]
[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,116826.94009210946,null,null,null,null,null,null,null,null,null,116826.94009210946]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,116826.94009210946,null,null,null,null,null,null,null,null,null,116826.94009210946]
[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,59361874.608875461,null,null,null,null,null,null,null,null,null,59361874.608875461]
[null,null,"SE",null,3423789.4493198558,null,null,null,null,null,null,null,null,null,3423789.4493198558]
[null,null,null,null,62785664.058195315,null,null,null,null,null,null,null,null,null,62785664.058195315]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,62785664.058195315,null,null,null,null,null,null,null,null,null,62785664.058195315]
[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,1132919.0087236459,null,null,null,null,null,null,null,null,null,1132919.0087236459]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,1132919.0087236459,null,null,null,null,null,null,null,null,null,1132919.0087236459]
[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,909420.1652873538,null,null,null,null,null,null,null,null,null,909420.1652873538]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,909420.1652873538,null,null,null,null,null,null,null,null,null,909420.1652873538]
[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,965779.04056238371,null,null,null,null,null,null,null,null,null,965779.04056238371]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,965779.04056238371,null,null,null,null,null,null,null,null,null,965779.04056238371]
[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,1883644.2045527736,null,null,null,null,null,null,null,null,null,1883644.2045527736]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,1883644.2045527736,null,null,null,null,null,null,null,null,null,1883644.2045527736]
[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,5085624.6780426092,null,null,null,null,null,null,null,null,null,5085624.6780426092]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,5085624.6780426092,null,null,null,null,null,null,null,null,null,5085624.6780426092]
[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,8404454.8631162625,null,null,null,null,null,null,null,null,null,8404454.8631162625]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,8404454.8631162625,null,null,null,null,null,null,null,null,null,8404454.8631162625]
[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,40861.220590138335,null,null,null,null,null,null,null,null,null,40861.220590138335]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,40861.220590138335,null,null,null,null,null,null,null,null,null,40861.220590138335]
[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,1253396.3459011603,null,null,null,null,null,null,null,null,null,1253396.3459011603]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,1253396.3459011603,null,null,null,null,null,null,null,null,null,1253396.3459011603]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL TRANSMISSION EXPENSE",null,null,null,90397853.082979307,null,null,null,null,null,null,null,null,null,90397853.082979307]
[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,3423789.4493198558,null,null,null,null,null,null,null,null,null,3423789.4493198558]
[null,null,"SG",null,86974063.633659452,null,null,null,null,null,null,null,null,null,86974063.633659452]
[null,null,"SNPT",null,0,null,null,null,null,null,null,null,null,null,0]
["Total Transmission Expense by Factor",null,null,null,90397853.082979307,null,null,null,null,null,null,null,null,null,90397853.082979307]
[580,"Operation Supervision & Engineering",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,512795.9085470087,null,null,null,null,null,null,null,null,null,512795.9085470087]
[null,null,"SNPD",null,5743301.142816253,null,null,null,null,null,null,null,null,null,5743301.142816253]
[null,null,null,null,6256097.0513632614,null,null,null,null,null,null,null,null,null,6256097.0513632614]
[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,6111198.2320531048,null,null,null,null,null,null,null,null,null,6111198.2320531048]
[null,null,null,null,{"$f":"+O581","v":6111198.2320531048},null,null,null,null,null,null,null,null,null,6111198.2320531048]
[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,1984499.5574818086,null,null,null,null,null,null,null,null,null,1984499.5574818086]
[null,null,"SNPD",null,18633.941061902507,null,null,null,null,null,null,null,null,null,18633.941061902507]
[null,null,null,null,2003133.4985437111,null,null,null,null,null,null,null,null,null,2003133.4985437111]
[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,2089533.1957068301,null,null,null,null,null,null,null,null,null,2089533.1957068301]
[null,null,"SNPD",null,9593.31618854933,null,null,null,null,null,null,null,null,null,9593.31618854933]
[null,null,null,null,2099126.5118953795,null,null,null,null,null,null,null,null,null,2099126.5118953795]
[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,204.49477941176468,null,null,null,null,null,null,null,null,null,204.49477941176468]
[null,null,"SNPD",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,204.49477941176468,null,null,null,null,null,null,null,null,null,204.49477941176468]
[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,105758.51996148308,null,null,null,null,null,null,null,null,null,105758.51996148308]
[null,null,null,null,105758.51996148308,null,null,null,null,null,null,null,null,null,105758.51996148308]
[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,1800917.3996638167,null,null,null,null,null,null,null,null,null,1800917.3996638167]
[null,null,"SNPD",null,242082.74231203791,null,null,null,null,null,null,null,null,null,242082.74231203791]
[null,null,null,null,2043000.1419758545,null,null,null,null,null,null,null,null,null,2043000.1419758545]
[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,4590622.9736733176,null,null,null,null,null,null,null,null,null,4590622.9736733176]
[null,null,"SNPD",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,4590622.9736733176,null,null,null,null,null,null,null,null,null,4590622.9736733176]
[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,405440.00920442265,null,null,null,null,null,null,null,null,null,405440.00920442265]
[null,null,"SNPD",null,1731367.1615817375,null,null,null,null,null,null,null,null,null,1731367.1615817375]
[null,null,null,null,2136807.17078616,null,null,null,null,null,null,null,null,null,2136807.17078616]
[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,501769.01899782947,null,null,null,null,null,null,null,null,null,501769.01899782947]
[null,null,"SNPD",null,14775.033627046603,null,null,null,null,null,null,null,null,null,14775.033627046603]
[null,null,null,null,516544.05262487609,null,null,null,null,null,null,null,null,null,516544.05262487609]
[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,776826.99959989253,null,null,null,null,null,null,null,null,null,776826.99959989253]
[null,null,"SNPD",null,1661990.6523005138,null,null,null,null,null,null,null,null,null,1661990.6523005138]
[null,null,null,null,2438817.6519004065,null,null,null,null,null,null,null,null,null,2438817.6519004065]
[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,409535.22778505896,null,null,null,null,null,null,null,null,null,409535.22778505896]
[null,null,"SNPD",null,50354.218323302484,null,null,null,null,null,null,null,null,null,50354.218323302484]
[null,null,null,null,459889.44610836147,null,null,null,null,null,null,null,null,null,459889.44610836147]
[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,3501778.6081637689,null,null,null,null,null,null,null,null,null,3501778.6081637689]
[null,null,"SNPD",null,805376.5033346375,null,null,null,null,null,null,null,null,null,805376.5033346375]
[null,null,null,null,4307155.1114984062,null,null,null,null,null,null,null,null,null,4307155.1114984062]
[593,"Maintenance of Overhead Lines",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,32214769.548290864,null,null,null,null,null,null,null,null,null,32214769.548290864]
[null,null,"SNPD",null,683824.19014068483,null,null,null,null,null,null,null,null,null,683824.19014068483]
[null,null,null,null,32898593.738431547,null,null,null,null,null,null,null,null,null,32898593.738431547]
[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,11067244.703752609,null,null,null,null,null,null,null,null,null,11067244.703752609]
[null,null,"SNPD",null,26814.792786792332,null,null,null,null,null,null,null,null,null,26814.792786792332]
[null,null,null,null,{"$f":"+O645","v":11094059.496539401},null,null,null,null,null,null,null,null,null,11094059.496539401]
[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,478120.19101535663,null,null,null,null,null,null,null,null,null,478120.19101535663]
[null,null,null,null,478120.19101535663,null,null,null,null,null,null,null,null,null,478120.19101535663]
[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,1723289.564210675,null,null,null,null,null,null,null,null,null,1723289.564210675]
[null,null,"SNPD",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,1723289.564210675,null,null,null,null,null,null,null,null,null,1723289.564210675]
[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,2718973.2010218133,null,null,null,null,null,null,null,null,null,2718973.2010218133]
[null,null,"SNPD",null,868149.12426354282,null,null,null,null,null,null,null,null,null,868149.12426354282]
[null,null,null,null,3587122.325285356,null,null,null,null,null,null,null,null,null,3587122.325285356]
[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,1099280.2646797611,null,null,null,null,null,null,null,null,null,1099280.2646797611]
[null,null,"SNPD",null,485896.94284993538,null,null,null,null,null,null,null,null,null,485896.94284993538]
[null,null,null,null,1585177.2075296966,null,null,null,null,null,null,null,null,null,1585177.2075296966]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL DISTRIBUTION EXPENSE",null,null,null,84434717.380175769,null,null,null,null,null,null,null,null,null,84434717.380175769]
[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,65397480.67555888,null,null,null,null,null,null,null,null,null,65397480.67555888]
[null,null,"SNPD",null,19037236.704616882,null,null,null,null,null,null,null,null,null,19037236.704616882]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Distribution Expense by Factor",null,null,null,84434717.380175769,null,null,null,null,null,null,null,null,null,84434717.380175769]
[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,1132890.9942976029,null,null,null,null,null,null,null,null,null,1132890.9942976029]
[null,null,null,null,1132890.9942976029,null,null,null,null,null,null,null,null,null,1132890.9942976029]
[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,4024891.260059217,null,null,null,null,null,null,null,null,null,4024891.260059217]
[null,null,"CN",null,1000913.4446899443,null,null,null,null,null,null,null,null,null,1000913.4446899443]
[null,null,null,null,5025804.7047491614,null,null,null,null,null,null,null,null,null,5025804.7047491614]
[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,3813275.966815467,null,null,null,null,null,null,null,null,null,3813275.966815467]
[null,null,"CN",null,20957080.224530425,null,null,null,null,null,null,null,null,null,20957080.224530425]
[null,null,null,null,24770356.191345893,null,null,null,null,null,null,null,null,null,24770356.191345893]
[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,3664418.1774614253,null,null,null,null,null,null,null,null,null,3664418.1774614253]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"CN",null,6501.4425876117384,null,null,null,null,null,null,null,null,null,6501.4425876117384]
[null,null,null,null,3670919.620049037,null,null,null,null,null,null,null,null,null,3670919.620049037]
[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,51001.434015084662,null,null,null,null,null,null,null,null,null,51001.434015084662]
[null,null,null,null,51001.434015084662,null,null,null,null,null,null,null,null,null,51001.434015084662]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL CUSTOMER ACCOUNTS EXPENSE",null,null,null,34650972.944456786,null,null,null,null,null,null,null,null,null,34650972.944456786]
[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,11502585.40433611,null,null,null,null,null,null,null,null,null,11502585.40433611]
[null,null,null,null,23148387.540120665,null,null,null,null,null,null,null,null,null,23148387.540120665]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Customer Accounts Expense by Factor",null,null,null,34650972.944456771,null,null,null,null,null,null,null,null,null,34650972.944456771]
[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,145703.25502342638,null,null,null,null,null,null,null,null,null,145703.25502342638]
[null,null,null,null,145703.25502342638,null,null,null,null,null,null,null,null,null,145703.25502342638]
[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,2774239.5679253191,null,null,null,null,null,null,null,null,null,2774239.5679253191]
[null,null,"CN",null,592868.38594922528,null,null,null,null,null,null,null,null,null,592868.38594922528]
[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,3367107.9538745442,null,null,null,null,null,null,null,null,null,3367107.9538745442]
[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,400910.28040288907,null,null,null,null,null,null,null,null,null,400910.28040288907]
[null,null,"CN",null,763932.4107308985,null,null,null,null,null,null,null,null,null,763932.4107308985]
[null,null,null,null,1164842.6911337876,null,null,null,null,null,null,null,null,null,1164842.6911337876]
[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,92557.456110476312,null,null,null,null,null,null,null,null,null,92557.456110476312]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,92557.456110476312,null,null,null,null,null,null,null,null,null,92557.456110476312]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL CUSTOMER SERVICE EXPENSE",null,null,null,4770211.356142235,null,null,null,null,null,null,null,null,null,4770211.356142235]
[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,3175149.8483282081,null,null,null,null,null,null,null,null,null,3175149.8483282081]
[null,null,null,null,1595061.5078140264,null,null,null,null,null,null,null,null,null,1595061.5078140264]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Customer Service Expense by Factor",null,null,null,4770211.3561422341,null,null,null,null,null,null,null,null,null,4770211.3561422341]
[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,4770211.3561422341,null,null,null,null,null,null,null,null,null,4770211.3561422341]
[920,"Administrative & General Salaries",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,{"$f":"+O773","v":559595.64666006318},null,null,null,null,null,null,null,null,null,559595.64666006318]
[null,null,"CN",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,32363240.719766319,null,null,null,null,null,null,null,null,null,32363240.719766319]
[null,null,null,null,32922836.366426382,null,null,null,null,null,null,null,null,null,32922836.366426382]
[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,125589.71179271709,null,null,null,null,null,null,null,null,null,125589.71179271709]
[null,null,"CN",null,94439.95843366094,null,null,null,null,null,null,null,null,null,94439.95843366094]
[null,null,"SO",null,3390806.2891346673,null,null,null,null,null,null,null,null,null,3390806.2891346673]
[null,null,null,null,3610835.9593610452,null,null,null,null,null,null,null,null,null,3610835.9593610452]
[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,-12766730.41119073,null,null,null,null,null,null,null,null,null,-12766730.41119073]
[null,null,null,null,-12766730.41119073,null,null,null,null,null,null,null,null,null,-12766730.41119073]
[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,68841.967314941256,null,null,null,null,null,null,null,null,null,68841.967314941256]
[null,null,"CN",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,6010900.5480701253,null,null,null,null,null,null,null,null,null,6010900.5480701253]
[null,null,null,null,6079742.5153850662,null,null,null,null,null,null,null,null,null,6079742.5153850662]
[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,2923443.6547179911,null,null,null,null,null,null,null,null,null,2923443.6547179911]
[null,null,null,null,5075679.6547179911,null,null,null,null,null,null,null,null,null,5075679.6547179911]
[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,3306029.2543024924,null,null,null,null,null,null,null,null,null,3306029.2543024924]
[null,null,null,null,3306029.2543024924,null,null,null,null,null,null,null,null,null,3306029.2543024924]
[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,5904852.5743628126,null,null,null,null,null,null,null,null,null,5904852.5743628126]
[null,null,"CN",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,650767.29077826755,null,null,null,null,null,null,null,null,null,650767.29077826755]
[null,null,"SG",null,2286901.2316070218,null,null,null,null,null,null,null,null,null,2286901.2316070218]
[null,null,null,null,8842521.0967481025,null,null,null,null,null,null,null,null,null,8842521.0967481025]
[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,-1582853.2594918171,null,null,null,null,null,null,null,null,null,-1582853.2594918171]
[null,null,null,null,-1582853.2594918171,null,null,null,null,null,null,null,null,null,-1582853.2594918171]
[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,48103.104826314171,null,null,null,null,null,null,null,null,null,48103.104826314171]
[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,3255085.9405603632,null,null,null,null,null,null,null,null,null,3255085.9405603632]
[null,null,null,null,3303189.0453866776,null,null,null,null,null,null,null,null,null,3303189.0453866776]
[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,4262.3137123745819,null,null,null,null,null,null,null,null,null,4262.3137123745819]
[null,null,"SO",null,2539878.1098101921,null,null,null,null,null,null,null,null,null,2539878.1098101921]
[null,null,null,null,2544140.4235225669,null,null,null,null,null,null,null,null,null,2544140.4235225669]
[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,60327.914528301888,null,null,null,null,null,null,null,null,null,60327.914528301888]
[null,null,"CN",null,51384.386894234704,null,null,null,null,null,null,null,null,null,51384.386894234704]
[null,null,"SO",null,9263354.925512597,null,null,null,null,null,null,null,null,null,9263354.925512597]
[null,null,null,null,9375067.2269351333,null,null,null,null,null,null,null,null,null,9375067.2269351333]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL ADMINISTRATIVE & GEN EXPENSE",null,null,null,60710457.872102916,null,null,null,null,null,null,null,null,null,60710457.872102916]
[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,8923809.2331975251,null,null,null,null,null,null,null,null,null,8923809.2331975251]
[null,null,"SO",null,49353923.061970472,null,null,null,null,null,null,null,null,null,49353923.061970472]
[null,null,"SG",null,2286901.2316070218,null,null,null,null,null,null,null,null,null,2286901.2316070218]
[null,null,"CN",null,145824.34532789566,null,null,null,null,null,null,null,null,null,145824.34532789566]
["Total A&G Expense by Factor",null,null,null,60710457.872102916,null,null,null,null,null,null,null,null,null,60710457.872102916]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL O&M EXPENSE",null,null,null,1218268345.7712607,null,null,null,null,null,null,null,null,null,1218268345.7712607]
["403SP","Steam Depreciation",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,12925714.689861119,null,null,null,null,null,null,null,null,null,12925714.689861119]
[null,null,"SG",null,13541943.411554817,null,null,null,null,null,null,null,null,null,13541943.411554817]
[null,null,"SG",null,62014175.929316387,null,null,null,null,null,null,null,null,null,62014175.929316387]
[null,null,"SSGCH",null,6098571.2442795783,null,null,null,null,null,null,null,null,null,6098571.2442795783]
[null,null,null,null,94580405.275011897,null,null,null,null,null,null,null,null,null,94580405.275011897]
[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,1582616.8897415616,null,null,null,null,null,null,null,null,null,1582616.8897415616]
[null,"Pre-Merger Utah","SG",null,581242.11427250679,null,null,null,null,null,null,null,null,null,581242.11427250679]
[null,"Post-Merger Pacific","SG",null,9618135.2281433661,null,null,null,null,null,null,null,null,null,9618135.2281433661]
[null,"Post-Merger Utah","SG",null,2203457.6591314576,null,null,null,null,null,null,null,null,null,2203457.6591314576]
[null,null,null,null,13985451.891288893,null,null,null,null,null,null,null,null,null,13985451.891288893]
[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,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,24033618.745072573,null,null,null,null,null,null,null,null,null,24033618.745072573]
[null,null,"SSGCT",null,1293633.8514115121,null,null,null,null,null,null,null,null,null,1293633.8514115121]
[null,null,"SG-W",null,28421955.558162723,null,null,null,null,null,null,null,null,null,28421955.558162723]
[null,null,null,null,53749208.154646814,null,null,null,null,null,null,null,null,null,53749208.154646814]
[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,4068185.1677004597,null,null,null,null,null,null,null,null,null,4068185.1677004597]
[null,null,"SG",null,4698384.9752740078,null,null,null,null,null,null,null,null,null,4698384.9752740078]
[null,null,"SG",null,31331724.488602411,null,null,null,null,null,null,null,null,null,31331724.488602411]
[null,null,null,null,40098294.631576881,null,null,null,null,null,null,null,null,null,40098294.631576881]
[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,267585.8547231619,null,null,null,null,null,null,null,null,null,267585.8547231619]
[361,null,"S",null,831357.95191319659,null,null,null,null,null,null,null,null,null,831357.95191319659]
[362,null,"S",null,11199759.367043301,null,null,null,null,null,null,null,null,null,11199759.367043301]
[363,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[364,null,"S",null,-10474425.646638526,null,null,null,null,null,null,null,null,null,-10474425.646638526]
[365,null,"S",null,7452755.9099181974,null,null,null,null,null,null,null,null,null,7452755.9099181974]
[366,null,"S",null,4335364.2043140987,null,null,null,null,null,null,null,null,null,4335364.2043140987]
[367,null,"S",null,12040671.148107134,null,null,null,null,null,null,null,null,null,12040671.148107134]
[368,null,"S",null,10480271.696340168,null,null,null,null,null,null,null,null,null,10480271.696340168]
[369,null,"S",null,{"$f":"+O901","v":4948731.2193351509},null,null,null,null,null,null,null,null,null,4948731.2193351509]
[370,null,"S",null,2585986.9117674245,null,null,null,null,null,null,null,null,null,2585986.9117674245]
[371,null,"S",null,277421.62972472882,null,null,null,null,null,null,null,null,null,277421.62972472882]
[372,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[373,null,"S",null,1072052.774010625,null,null,null,null,null,null,null,null,null,1072052.774010625]
[null,null,null,null,45017533.020558663,null,null,null,null,null,null,null,null,null,45017533.020558663]
[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,4632356.8075201074,null,null,null,null,null,null,null,null,null,4632356.8075201074]
[null,null,"SG",null,18881.739250124741,null,null,null,null,null,null,null,null,null,18881.739250124741]
[null,null,"SG",null,22067.636671735494,null,null,null,null,null,null,null,null,null,22067.636671735494]
[null,null,"SE",null,21884.899416600787,null,null,null,null,null,null,null,null,null,21884.899416600787]
[null,null,"CN",null,650820.85596177203,null,null,null,null,null,null,null,null,null,650820.85596177203]
[null,null,"SG",null,3551834.3670307156,null,null,null,null,null,null,null,null,null,3551834.3670307156]
[null,null,"SO",null,6004126.733495879,null,null,null,null,null,null,null,null,null,6004126.733495879]
[null,null,"SSGCT",null,3177.5472123862392,null,null,null,null,null,null,null,null,null,3177.5472123862392]
[null,null,"SSGCH",null,54624.722146068081,null,null,null,null,null,null,null,null,null,54624.722146068081]
[null,null,null,null,14959775.308705388,null,null,null,null,null,null,null,null,null,14959775.308705388]
[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,262390668.28178856,null,null,null,null,null,null,null,null,null,262390668.28178856]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Summary",null,"S",null,49649889.828078769,null,null,null,null,null,null,null,null,null,49649889.828078769]
[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,206063945.96483546,null,null,null,null,null,null,null,null,null,206063945.96483546]
[null,null,"SO",null,6004126.733495879,null,null,null,null,null,null,null,null,null,6004126.733495879]
[null,null,"CN",null,650820.85596177203,null,null,null,null,null,null,null,null,null,650820.85596177203]
[null,null,"SE",null,21884.899416600787,null,null,null,null,null,null,null,null,null,21884.899416600787]
[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,262390668.2817885,null,null,null,null,null,null,null,null,null,262390668.2817885]
[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,727.89,null,null,null,null,null,null,null,null,null,727.89]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,661171.76118282927,null,null,null,null,null,null,null,null,null,661171.76118282927]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"CN",null,34171.595222585442,null,null,null,null,null,null,null,null,null,34171.595222585442]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,696071.24640541477,null,null,null,null,null,null,null,null,null,696071.24640541477]
[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":4541626.468536674},null,null,null,null,null,null,null,null,null,4541626.468536674]
[null,null,"SE",null,188562.92090985086,null,null,null,null,null,null,null,null,null,188562.92090985086]
[null,null,"SG",null,3532794.8574035051,null,null,null,null,null,null,null,null,null,3532794.8574035051]
[null,null,"SO",null,8630892.9650869928,null,null,null,null,null,null,null,null,null,8630892.9650869928]
[null,null,"CN",null,1731435.1287526111,null,null,null,null,null,null,null,null,null,1731435.1287526111]
[null,null,"SG",null,1094869.938362642,null,null,null,null,null,null,null,null,null,1094869.938362642]
[null,null,"SG",null,130542.44821414271,null,null,null,null,null,null,null,null,null,130542.44821414271]
[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,"SSGCH",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,7042.125526699042,null,null,null,null,null,null,null,null,null,7042.125526699042]
[null,null,null,null,19857766.852793124,null,null,null,null,null,null,null,null,null,19857766.852793124]
[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,116906.76552809709,null,null,null,null,null,null,null,null,null,116906.76552809709]
[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,116906.76552809709,null,null,null,null,null,null,null,null,null,116906.76552809709]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Amortization of Limited Term Plant",null,null,null,20670744.864726633,null,null,null,null,null,null,null,null,null,20670744.864726633]
[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,2037057.3618124095,null,null,null,null,null,null,null,null,null,2037057.3618124095]
[null,null,"SO",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,2037057.3618124095,null,null,null,null,null,null,null,null,null,2037057.3618124095]
[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,178158.94550325791,null,null,null,null,null,null,null,null,null,178158.94550325791]
[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,178158.94550325791,null,null,null,null,null,null,null,null,null,178158.94550325791]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL AMORTIZATION EXPENSE",null,null,null,22885961.172042299,null,null,null,null,null,null,null,null,null,22885961.172042299]
[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,4720513.3040399319,null,null,null,null,null,null,null,null,null,4720513.3040399319]
[null,null,"SE",null,188562.92090985086,null,null,null,null,null,null,null,null,null,188562.92090985086]
[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,9292064.7262698226,null,null,null,null,null,null,null,null,null,9292064.7262698226]
[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,1765606.7239751965,null,null,null,null,null,null,null,null,null,1765606.7239751965]
[null,null,"SG",null,6919213.4968474954,null,null,null,null,null,null,null,null,null,6919213.4968474954]
["Total Amortization Expense by Factor",null,null,null,22885961.172042295,null,null,null,null,null,null,null,null,null,22885961.172042295]
[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,57318660.467777275,null,null,null,null,null,null,null,null,null,57318660.467777275]
[null,null,"SO",null,4545642.6160050035,null,null,null,null,null,null,null,null,null,4545642.6160050035]
[null,null,"SE",null,349701.32107108622,null,null,null,null,null,null,null,null,null,349701.32107108622]
[null,null,"SG",null,856619.01731315698,null,null,null,null,null,null,null,null,null,856619.01731315698]
[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,63068115.69216653,null,null,null,null,null,null,null,null,null,63068115.69216653]
[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,-4098178.1855751085,null,null,null,null,null,null,null,null,null,-4098178.1855751085]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,-4098178.1855751085,null,null,null,null,null,null,null,null,null,-4098178.1855751085]
[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,-4098178.1855751085,null,null,null,null,null,null,null,null,null,-4098178.1855751085]
[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,154052562.77137417,null,null,null,null,null,null,null,null,null,154052562.77137417]
[null,null,"SNP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,154052562.77137417,null,null,null,null,null,null,null,null,null,154052562.77137417]
[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,154052562.77137417,null,null,null,null,null,null,null,null,null,154052562.77137417]
[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,154052562.77137417,null,null,null,null,null,null,null,null,null,154052562.77137417]
[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,-22174381.791836325,null,null,null,null,null,null,null,null,null,-22174381.791836325]
[null,null,null,null,-22174381.791836325,null,null,null,null,null,null,null,null,null,-22174381.791836325]
[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,10272741,null,null,null,null,null,null,null,null,null,10272741]
[null,null,"TROJD",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"DGP",null,29147.964424518916,null,null,null,null,null,null,null,null,null,29147.964424518916]
[null,null,"SO",null,1032080.5895717754,null,null,null,null,null,null,null,null,null,1032080.5895717754]
[null,null,"SNP",null,12777173.48300584,null,null,null,null,null,null,null,null,null,12777173.48300584]
[null,null,"SE",null,875071.10555272445,null,null,null,null,null,null,null,null,null,875071.10555272445]
[null,null,"SG",null,27787118.915377244,null,null,null,null,null,null,null,null,null,27787118.915377244]
[null,null,"GPS",null,15825331.670214375,null,null,null,null,null,null,null,null,null,15825331.670214375]
[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,132517080.59258039,null,null,null,null,null,null,null,null,null,132517080.59258039]
[null,null,"SNPD",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,201115745.32072687,null,null,null,null,null,null,null,null,null,201115745.32072687]
[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,-2976671.0000000005,null,null,null,null,null,null,null,null,null,-2976671.0000000005]
[null,null,"SE",null,0.41971722633301151,null,null,null,null,null,null,null,null,null,0.41971722633301151]
[null,null,"DGP",null,-235654.02637557551,null,null,null,null,null,null,null,null,null,-235654.02637557551]
[null,null,"SNP",null,-9091681.4078098722,null,null,null,null,null,null,null,null,null,-9091681.4078098722]
[null,null,"SG",null,-271283.20014110656,null,null,null,null,null,null,null,null,null,-271283.20014110656]
[null,null,"GPS",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,-1216167.6153652307,null,null,null,null,null,null,null,null,null,-1216167.6153652307]
[null,null,"SNPD",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"BADDEBT",null,3.1112845985718042E-4,null,null,null,null,null,null,null,null,null,3.1112845985718042E-4]
[null,null,"SGCT",null,-182277.00104902685,null,null,null,null,null,null,null,null,null,-182277.00104902685]
[null,null,"DITEXP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"TROJD",null,-0.4251095902777825,null,null,null,null,null,null,null,null,null,-0.4251095902777825]
[null,null,"IBT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"CIAC",null,-9107541.5485209841,null,null,null,null,null,null,null,null,null,-9107541.5485209841]
[null,null,"SCHMDEXP",null,-114552839.32662262,null,null,null,null,null,null,null,null,null,-114552839.32662262]
[null,null,"TAXDEPR",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,-137634115.13096565,null,null,null,null,null,null,null,null,null,-137634115.13096565]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL DEFERRED INCOME TAXES",null,null,null,63481630.189761236,null,null,null,null,null,null,null,null,null,63481630.189761236]
["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,7591.8451969821645,null,null,null,null,null,null,null,null,null,7591.8451969821645]
[null,null,"SNP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,{"$f":"+O1157","v":207336.42350895266},null,null,null,null,null,null,null,null,null,207336.42350895266]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"BADDEBT",null,29876.299418647814,null,null,null,null,null,null,null,null,null,29876.299418647814]
[null,null,null,null,244804.56812458264,null,null,null,null,null,null,null,null,null,244804.56812458264]
[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,8075002,null,null,null,null,null,null,null,null,null,8075002]
[null,null,"SGCT",null,480295.21214510105,null,null,null,null,null,null,null,null,null,480295.21214510105]
[null,null,"CIAC",null,23998161.07032501,null,null,null,null,null,null,null,null,null,23998161.07032501]
[null,null,"SNP",null,23956366.558873113,null,null,null,null,null,null,null,null,null,23956366.558873113]
[null,null,"TROJD",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,-11032238.137139969,null,null,null,null,null,null,null,null,null,-11032238.137139969]
[null,null,"GPS",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,3204572.8482754277,null,null,null,null,null,null,null,null,null,3204572.8482754277]
[null,null,"SNPD",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"BADDEBT",null,-8.198153712038089E-4,null,null,null,null,null,null,null,null,null,-8.198153712038089E-4]
[null,null,"TAXDEPR",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SCHMDEXP",null,301844059.12642103,null,null,null,null,null,null,null,null,null,301844059.12642103]
[null,null,null,null,350526218.6780799,null,null,null,null,null,null,null,null,null,350526218.6780799]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL SCHEDULE - M ADDITIONS",null,null,null,350771023.2462045,null,null,null,null,null,null,null,null,null,350771023.2462045]
[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,308859.41421545262,null,null,null,null,null,null,null,null,null,308859.41421545262]
[null,null,"SNP",null,28444.007801748921,null,null,null,null,null,null,null,null,null,28444.007801748921]
[null,null,"IBT",null,-1.8543761015888758E-3,null,null,null,null,null,null,null,null,null,-1.8543761015888758E-3]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,-0.11042274105277068,null,null,null,null,null,null,null,null,null,-0.11042274105277068]
[null,null,null,null,337303.3097400844,null,null,null,null,null,null,null,null,null,337303.3097400844]
[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,27068435.262499999,null,null,null,null,null,null,null,null,null,27068435.262499999]
[null,null,"BADDEBT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SNP",null,33667554.155780889,null,null,null,null,null,null,null,null,null,33667554.155780889]
[null,null,"CN",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"TROJD",null,76805.14415992616,null,null,null,null,null,null,null,null,null,76805.14415992616]
[null,null,"DGP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SE",null,2305794.4018407483,null,null,null,null,null,null,null,null,null,2305794.4018407483]
[null,null,"SG",null,61458085.906323791,null,null,null,null,null,null,null,null,null,61458085.906323791]
[null,null,"GPS",null,41699380.29970175,null,null,null,null,null,null,null,null,null,41699380.29970175]
[null,null,"SO",null,2719508.6805847464,null,null,null,null,null,null,null,null,null,2719508.6805847464]
[null,null,"TAXDEPR",null,349179416.28048533,null,null,null,null,null,null,null,null,null,349179416.28048533]
[null,null,"SNPD",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,518174980.13137722,null,null,null,null,null,null,null,null,null,518174980.13137722]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL SCHEDULE - M DEDUCTIONS",null,null,null,518512283.44111729,null,null,null,null,null,null,null,null,null,518512283.44111729]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL SCHEDULE - M ADJUSTMENTS",null,null,null,-167741260.19491279,null,null,null,null,null,null,null,null,null,-167741260.19491279]
[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,10751193.154136455,null,null,null,null,null,null,null,null,null,10751193.154136455]
[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":10751193.154136455},null,null,null,null,null,null,null,null,null,10751193.154136455]
[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,2103724970.9789968,null,null,null,null,null,null,null,null,null,2103724970.9789968]
["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,1218268345.7712607,null,null,null,null,null,null,null,null,null,1218268345.7712607]
["   Depreciation Expense","   Depreciation Expense",null,null,262390668.28178856,null,null,null,null,null,null,null,null,null,262390668.28178856]
["   Amortization Expense","   Amortization Expense",null,null,22885961.172042299,null,null,null,null,null,null,null,null,null,22885961.172042299]
["   Taxes Other Than Income","   Taxes Other Than Income",null,null,63068115.69216653,null,null,null,null,null,null,null,null,null,63068115.69216653]
["   Interest & Dividends (AFUDC-Equity)","   Interest & Dividends (AFUDC-Equity)",null,null,-22174381.791836325,null,null,null,null,null,null,null,null,null,-22174381.791836325]
["   Misc Revenue & Expense","   Misc Revenue & Expense",null,null,682016.9900090259,null,null,null,null,null,null,null,null,null,682016.9900090259]
["    Total Operating Deductions","    Total Operating Deductions",null,null,1545120726.1154311,null,null,null,null,null,null,null,null,null,1545120726.1154311]
["Other Deductions:","Other Deductions:",null,null,0,null,null,null,null,null,null,null,null,null,0]
["   Interest Deductions","   Interest Deductions",null,null,154052562.77137417,null,null,null,null,null,null,null,null,null,154052562.77137417]
["   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,-167741260.19491279,null,null,null,null,null,null,null,null,null,-167741260.19491279]
[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,236810421.89727873,null,null,null,null,null,null,null,null,null,236810421.89727873]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["State Income Taxes","State Income Taxes",null,null,10751193.154136455,null,null,null,null,null,null,null,null,null,10751193.154136455]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Taxable Income",null,null,null,226059228.74314228,null,null,null,null,null,null,null,null,null,226059228.74314228]
[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,79120730.060099795,null,null,null,null,null,null,null,null,null,79120730.060099795]
[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,-7591.8451969819698,null,null,null,null,null,null,null,null,null,-7591.8451969819698]
["   PTC",null,"SG",null,-30839389.975537609,null,null,null,null,null,null,null,null,null,-30839389.975537609]
[null,null,"OTHER",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]
["Federal Income Tax Per Books",null,null,null,48273748.239365205,null,null,null,null,null,null,null,null,null,48273748.239365205]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL OPERATING EXPENSES",null,null,null,1685703501.304955,null,null,null,null,null,null,null,null,null,1685703501.304955]
[310,"Land and Land Rights",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,992484.51835676178,null,null,null,null,null,null,null,null,null,992484.51835676178]
[null,null,"SG",null,14833991.786970975,null,null,null,null,null,null,null,null,null,14833991.786970975]
[null,null,"SG",null,22768687.41084617,null,null,null,null,null,null,null,null,null,22768687.41084617]
[null,null,"S",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCH",null,1089791.5588436469,null,null,null,null,null,null,null,null,null,1089791.5588436469]
[null,null,null,null,39684955.275017552,null,null,null,null,null,null,null,null,null,39684955.275017552]
[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,99377762.018049359,null,null,null,null,null,null,null,null,null,99377762.018049359]
[null,null,"SG",null,136487902.44454738,null,null,null,null,null,null,null,null,null,136487902.44454738]
[null,null,"SG",null,164126167.17361388,null,null,null,null,null,null,null,null,null,164126167.17361388]
[null,null,"SSGCH",null,25874726.930890761,null,null,null,null,null,null,null,null,null,25874726.930890761]
[null,null,null,null,425866558.56710136,null,null,null,null,null,null,null,null,null,425866558.56710136]
[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,246961462.04467326,null,null,null,null,null,null,null,null,null,246961462.04467326]
[null,null,"SG",null,208969420.16185763,null,null,null,null,null,null,null,null,null,208969420.16185763]
[null,null,"SG",null,1201353650.7086864,null,null,null,null,null,null,null,null,null,1201353650.7086864]
[null,null,"SSGCH",null,136165477.08753651,null,null,null,null,null,null,null,null,null,136165477.08753651]
[null,null,null,null,1793450010.002754,null,null,null,null,null,null,null,null,null,1793450010.002754]
[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,51279672.125435561,null,null,null,null,null,null,null,null,null,51279672.125435561]
[null,null,"SG",null,57128616.203119449,null,null,null,null,null,null,null,null,null,57128616.203119449]
[null,null,"SG",null,274024473.39896041,null,null,null,null,null,null,null,null,null,274024473.39896041]
[null,null,"SSGCH",null,28465669.727082144,null,null,null,null,null,null,null,null,null,28465669.727082144]
[null,null,null,null,410898431.45459759,null,null,null,null,null,null,null,null,null,410898431.45459759]
[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,36878513.96812363,null,null,null,null,null,null,null,null,null,36878513.96812363]
[null,null,"SG",null,58376268.595862195,null,null,null,null,null,null,null,null,null,58376268.595862195]
[null,null,"SG",null,77755610.884864688,null,null,null,null,null,null,null,null,null,77755610.884864688]
[null,null,"SSGCH",null,28694710.621607803,null,null,null,null,null,null,null,null,null,28694710.621607803]
[null,null,null,null,201705104.07045832,null,null,null,null,null,null,null,null,null,201705104.07045832]
[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,1909056.6892071606,null,null,null,null,null,null,null,null,null,1909056.6892071606]
[null,null,"SG",null,2167733.8797957278,null,null,null,null,null,null,null,null,null,2167733.8797957278]
[null,null,"SG",null,8551713.2300204933,null,null,null,null,null,null,null,null,null,8551713.2300204933]
[null,null,"SSGCH",null,1769418.0928529748,null,null,null,null,null,null,null,null,null,1769418.0928529748]
[null,null,null,null,14397921.891876357,null,null,null,null,null,null,null,null,null,14397921.891876357]
[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,-481432.66763389512,null,null,null,null,null,null,null,null,null,-481432.66763389512]
[null,null,null,null,-481432.66763389512,null,null,null,null,null,null,null,null,null,-481432.66763389512]
[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,2885521548.5941706,null,null,null,null,null,null,null,null,null,2885521548.5941706]
[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,2885521548.5941706,null,null,null,null,null,null,null,null,null,2885521548.5941706]
[null,null,"SSGCH",null,0,null,null,null,null,null,null,null,null,null,0]
["Total Steam Production Plant by Factor",null,null,null,2885521548.5941706,null,null,null,null,null,null,null,null,null,2885521548.5941706]
[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,4449398.6301753465,null,null,null,null,null,null,null,null,null,4449398.6301753465]
[null,null,"SG",null,2247223.3218731969,null,null,null,null,null,null,null,null,null,2247223.3218731969]
[null,null,"SG",null,6412720.7870793846,null,null,null,null,null,null,null,null,null,6412720.7870793846]
[null,null,"SG",null,286920.54998775484,null,null,null,null,null,null,null,null,null,286920.54998775484]
[null,null,null,null,13396263.289115684,null,null,null,null,null,null,null,null,null,13396263.289115684]
[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,8669586.3427820895,null,null,null,null,null,null,null,null,null,8669586.3427820895]
[null,null,"SG",null,2234086.4651661613,null,null,null,null,null,null,null,null,null,2234086.4651661613]
[null,null,"SG",null,58021693.912394114,null,null,null,null,null,null,null,null,null,58021693.912394114]
[null,null,"SG",null,3783958.05707253,null,null,null,null,null,null,null,null,null,3783958.05707253]
[null,null,null,null,72709324.777414903,null,null,null,null,null,null,null,null,null,72709324.777414903]
[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,38637653.36669749,null,null,null,null,null,null,null,null,null,38637653.36669749]
[null,null,"SG",null,7894937.2355094198,null,null,null,null,null,null,null,null,null,7894937.2355094198]
[null,null,"SG",null,167788656.86035264,null,null,null,null,null,null,null,null,null,167788656.86035264]
[null,null,"SG",null,29428602.450262852,null,null,null,null,null,null,null,null,null,29428602.450262852]
[null,null,null,null,243749849.9128224,null,null,null,null,null,null,null,null,null,243749849.9128224]
[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,12520919.013557,null,null,null,null,null,null,null,null,null,12520919.013557]
[null,null,"SG",null,3597247.5726961996,null,null,null,null,null,null,null,null,null,3597247.5726961996]
[null,null,"SG",null,21990300.240246709,null,null,null,null,null,null,null,null,null,21990300.240246709]
[null,null,"SG",null,12995171.841278594,null,null,null,null,null,null,null,null,null,12995171.841278594]
[null,null,null,null,51103638.667778507,null,null,null,null,null,null,null,null,null,51103638.667778507]
[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,1745266.6069270985,null,null,null,null,null,null,null,null,null,1745266.6069270985]
[null,null,"SG",null,1487737.3779008659,null,null,null,null,null,null,null,null,null,1487737.3779008659]
[null,null,"SG",null,23913074.423189819,null,null,null,null,null,null,null,null,null,23913074.423189819]
[null,null,"SG",null,3250114.9582170835,null,null,null,null,null,null,null,null,null,3250114.9582170835]
[null,null,null,null,30396193.366234869,null,null,null,null,null,null,null,null,null,30396193.366234869]
[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,487216.85578655248,null,null,null,null,null,null,null,null,null,487216.85578655248]
[null,null,"SG",null,67037.909676473966,null,null,null,null,null,null,null,null,null,67037.909676473966]
[null,null,"SG",null,446143.62160397193,null,null,null,null,null,null,null,null,null,446143.62160397193]
[null,null,"SG",null,5558.4810505976602,null,null,null,null,null,null,null,null,null,5558.4810505976602]
[null,null,null,null,1005956.868117596,null,null,null,null,null,null,null,null,null,1005956.868117596]
[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":1931009.2438904971},null,null,null,null,null,null,null,null,null,1931009.2438904971]
[null,null,"SG",null,350731.20618265728,null,null,null,null,null,null,null,null,null,350731.20618265728]
[null,null,"SG",null,4971346.59946041,null,null,null,null,null,null,null,null,null,4971346.59946041]
[null,null,"SG",null,315946.96796364512,null,null,null,null,null,null,null,null,null,315946.96796364512]
[null,null,null,null,7569034.0174972098,null,null,null,null,null,null,null,null,null,7569034.0174972098]
[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,419930260.89898127,null,null,null,null,null,null,null,null,null,419930260.89898127]
[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,419930260.89898127,null,null,null,null,null,null,null,null,null,419930260.89898127]
[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,419930260.89898127,null,null,null,null,null,null,null,null,null,419930260.89898127]
[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,10050357.840669582,null,null,null,null,null,null,null,null,null,10050357.840669582]
[null,null,"SG",null,2300217.4675602722,null,null,null,null,null,null,null,null,null,2300217.4675602722]
[null,null,"SSGCT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,12350575.308229854,null,null,null,null,null,null,null,null,null,12350575.308229854]
[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,46206233.399174705,null,null,null,null,null,null,null,null,null,46206233.399174705]
[null,null,"SG",null,64340.599301160903,null,null,null,null,null,null,null,null,null,64340.599301160903]
[null,null,"SG-W",null,21925009.582329355,null,null,null,null,null,null,null,null,null,21925009.582329355]
[null,null,"SSGCT",null,1815075.2949160524,null,null,null,null,null,null,null,null,null,1815075.2949160524]
[null,null,null,null,70010658.875721261,null,null,null,null,null,null,null,null,null,70010658.875721261]
[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,3591233.8159717717,null,null,null,null,null,null,null,null,null,3591233.8159717717]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCT",null,1008622.9545622291,null,null,null,null,null,null,null,null,null,1008622.9545622291]
[null,null,null,null,4599856.7705340013,null,null,null,null,null,null,null,null,null,4599856.7705340013]
[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,-209239.71526211899,null,null,null,null,null,null,null,null,null,-209239.71526211899]
[null,null,"SG-W",null,764302693.01146877,null,null,null,null,null,null,null,null,null,764302693.01146877]
[null,null,"SG",null,577790988.30871964,null,null,null,null,null,null,null,null,null,577790988.30871964]
[null,null,"SSGCT",null,22946919.697318614,null,null,null,null,null,null,null,null,null,22946919.697318614]
[null,null,null,null,1364831361.3022447,null,null,null,null,null,null,null,null,null,1364831361.3022447]
[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,22894892.65710317,null,null,null,null,null,null,null,null,null,22894892.65710317]
[null,null,"SG",null,120750744.63438231,null,null,null,null,null,null,null,null,null,120750744.63438231]
[null,null,"SSGCT",null,6932089.5857794313,null,null,null,null,null,null,null,null,null,6932089.5857794313]
[null,null,null,null,150577726.87726492,null,null,null,null,null,null,null,null,null,150577726.87726492]
[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,57657918.903185792,null,null,null,null,null,null,null,null,null,57657918.903185792]
[null,null,"SG",null,47302807.165251076,null,null,null,null,null,null,null,null,null,47302807.165251076]
[null,null,"SG",null,{"$f":"+O1477","v":55746.381665317072},null,null,null,null,null,null,null,null,null,55746.381665317072]
[null,null,"SSGCT",null,1254196.037156556,null,null,null,null,null,null,null,null,null,1254196.037156556]
[null,null,null,null,106270668.48725873,null,null,null,null,null,null,null,null,null,106270668.48725873]
[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,4188420.9601508435,null,null,null,null,null,null,null,null,null,4188420.9601508435]
[null,null,"SG",null,1078807.5197052003,null,null,null,null,null,null,null,null,null,1078807.5197052003]
[null,null,"SG",null,4648.3661513207126,null,null,null,null,null,null,null,null,null,4648.3661513207126]
[null,null,null,null,5271876.8460073648,null,null,null,null,null,null,null,null,null,5271876.8460073648]
[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,16264.342547214326,null,null,null,null,null,null,null,null,null,16264.342547214326]
[null,null,null,null,16264.342547214326,null,null,null,null,null,null,null,null,null,16264.342547214326]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Other Production Plant",null,null,null,1713928988.8098083,null,null,null,null,null,null,null,null,null,1713928988.8098083]
[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,1713928988.8098083,null,null,null,null,null,null,null,null,null,1713928988.8098083]
[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,1713928988.8098083,null,null,null,null,null,null,null,null,null,1713928988.8098083]
[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,5019380798.3029604,null,null,null,null,null,null,null,null,null,5019380798.3029604]
[350,"Land and Land Rights",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,8984110.3860445656,null,null,null,null,null,null,null,null,null,8984110.3860445656]
[null,null,"SG",null,20628550.39201485,null,null,null,null,null,null,null,null,null,20628550.39201485]
[null,null,"SG",null,55956870.567999169,null,null,null,null,null,null,null,null,null,55956870.567999169]
[null,null,null,null,85569531.346058577,null,null,null,null,null,null,null,null,null,85569531.346058577]
[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,3154626.6686540558,null,null,null,null,null,null,null,null,null,3154626.6686540558]
[null,null,"SG",null,7708712.270319039,null,null,null,null,null,null,null,null,null,7708712.270319039]
[null,null,"SG",null,60666347.191991039,null,null,null,null,null,null,null,null,null,60666347.191991039]
[null,null,null,null,71529686.13096413,null,null,null,null,null,null,null,null,null,71529686.13096413]
[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,50772156.230006389,null,null,null,null,null,null,null,null,null,50772156.230006389]
[null,null,"SG",null,75728508.687751323,null,null,null,null,null,null,null,null,null,75728508.687751323]
[null,null,"SG",null,602255798.80832565,null,null,null,null,null,null,null,null,null,602255798.80832565]
[null,null,null,null,728756463.7260834,null,null,null,null,null,null,null,null,null,728756463.7260834]
[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,66259722.470063746,null,null,null,null,null,null,null,null,null,66259722.470063746]
[null,null,"SG",null,56821575.858676881,null,null,null,null,null,null,null,null,null,56821575.858676881]
[null,null,"SG",null,299388074.64163631,null,null,null,null,null,null,null,null,null,299388074.64163631]
[null,null,null,null,422469372.97037697,null,null,null,null,null,null,null,null,null,422469372.97037697]
[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,24888614.726659074,null,null,null,null,null,null,null,null,null,24888614.726659074]
[null,null,"SG",null,45431183.87605311,null,null,null,null,null,null,null,null,null,45431183.87605311]
[null,null,"SG",null,{"$f":"+O1541","v":505743643.75538021},null,null,null,null,null,null,null,null,null,505743643.75538021]
[null,null,null,null,576063442.35809243,null,null,null,null,null,null,null,null,null,576063442.35809243]
[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,77627541.626248553,null,null,null,null,null,null,null,null,null,77627541.626248553]
[null,null,"SG",null,67005603.681380443,null,null,null,null,null,null,null,null,null,67005603.681380443]
[null,null,"SG",null,244153827.77681378,null,null,null,null,null,null,null,null,null,244153827.77681378]
[null,null,null,null,388786973.08444273,null,null,null,null,null,null,null,null,null,388786973.08444273]
[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,2715.8458234342802,null,null,null,null,null,null,null,null,null,2715.8458234342802]
[null,null,"SG",null,39069.104184245713,null,null,null,null,null,null,null,null,null,39069.104184245713]
[null,null,"SG",null,1364230.3319672912,null,null,null,null,null,null,null,null,null,1364230.3319672912]
[null,null,null,null,1406015.2819749713,null,null,null,null,null,null,null,null,null,1406015.2819749713]
[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,463605.17551997618,null,null,null,null,null,null,null,null,null,463605.17551997618]
[null,null,"SG",null,2728019.2821409577,null,null,null,null,null,null,null,null,null,2728019.2821409577]
[null,null,null,null,3191624.457660934,null,null,null,null,null,null,null,null,null,3191624.457660934]
[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,794178.993662733,null,null,null,null,null,null,null,null,null,794178.993662733]
[null,null,"SG",null,187783.36829066253,null,null,null,null,null,null,null,null,null,187783.36829066253]
[null,null,"SG",null,3989337.4755547587,null,null,null,null,null,null,null,null,null,3989337.4755547587]
[null,null,null,null,4971299.8375081541,null,null,null,null,null,null,null,null,null,4971299.8375081541]
[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,29114580.104826182,null,null,null,null,null,null,null,null,null,29114580.104826182]
[null,null,null,null,29114580.104826182,null,null,null,null,null,null,null,null,null,29114580.104826182]
[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,2311858989.2979879,null,null,null,null,null,null,null,null,null,2311858989.2979879]
["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,2311858989.2979879,null,null,null,null,null,null,null,null,null,2311858989.2979879]
["Total Transmission Plant by Factor",null,null,null,2311858989.2979879,null,null,null,null,null,null,null,null,null,2311858989.2979879]
[360,"Land and Land Rights",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,37492678.711491771,null,null,null,null,null,null,null,null,null,37492678.711491771]
[null,null,null,null,37492678.711491771,null,null,null,null,null,null,null,null,null,37492678.711491771]
[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,47792824.068109125,null,null,null,null,null,null,null,null,null,47792824.068109125]
[null,null,null,null,47792824.068109125,null,null,null,null,null,null,null,null,null,47792824.068109125]
[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,460967339.7220633,null,null,null,null,null,null,null,null,null,460967339.7220633]
[null,null,null,null,460967339.7220633,null,null,null,null,null,null,null,null,null,460967339.7220633]
[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,347528243.70670736,null,null,null,null,null,null,null,null,null,347528243.70670736]
[null,null,null,null,347528243.70670736,null,null,null,null,null,null,null,null,null,347528243.70670736]
[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,227300937.27825716,null,null,null,null,null,null,null,null,null,227300937.27825716]
[null,null,null,null,227300937.27825716,null,null,null,null,null,null,null,null,null,227300937.27825716]
[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,180027445.5603523,null,null,null,null,null,null,null,null,null,180027445.5603523]
[null,null,null,null,180027445.5603523,null,null,null,null,null,null,null,null,null,180027445.5603523]
[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,492447044.19682282,null,null,null,null,null,null,null,null,null,492447044.19682282]
[null,null,null,null,492447044.19682282,null,null,null,null,null,null,null,null,null,492447044.19682282]
[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,461359804.94726652,null,null,null,null,null,null,null,null,null,461359804.94726652]
[null,null,null,null,461359804.94726652,null,null,null,null,null,null,null,null,null,461359804.94726652]
[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,247394867.67844629,null,null,null,null,null,null,null,null,null,247394867.67844629]
[null,null,null,null,247394867.67844629,null,null,null,null,null,null,null,null,null,247394867.67844629]
[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,77249232.033496663,null,null,null,null,null,null,null,null,null,77249232.033496663]
[null,null,null,null,77249232.033496663,null,null,null,null,null,null,null,null,null,77249232.033496663]
[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,4572361.285618715,null,null,null,null,null,null,null,null,null,4572361.285618715]
[null,null,null,null,4572361.285618715,null,null,null,null,null,null,null,null,null,4572361.285618715]
[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,24417796.74786067,null,null,null,null,null,null,null,null,null,24417796.74786067]
[null,null,null,null,24417796.74786067,null,null,null,null,null,null,null,null,null,24417796.74786067]
[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,2614144654.4457235,null,null,null,null,null,null,null,null,null,2614144654.4457235]
[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,2614144654.4457235,null,null,null,null,null,null,null,null,null,2614144654.4457235]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Distribution Plant by Factor",null,null,null,2614144654.4457235,null,null,null,null,null,null,null,null,null,2614144654.4457235]
[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,520567.72754817776,null,null,null,null,null,null,null,null,null,520567.72754817776]
[null,null,"SG",null,141.66242358623697,null,null,null,null,null,null,null,null,null,141.66242358623697]
[null,null,"SG",null,523.28390729804164,null,null,null,null,null,null,null,null,null,523.28390729804164]
[null,null,"SO",null,2376934.5361446897,null,null,null,null,null,null,null,null,null,2376934.5361446897]
[null,null,null,null,6966454.2500237515,null,null,null,null,null,null,null,null,null,6966454.2500237515]
[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,149275.73708350779,null,null,null,null,null,null,null,null,null,149275.73708350779]
[null,null,"SG",null,696395.99194715405,null,null,null,null,null,null,null,null,null,696395.99194715405]
[null,null,"CN",null,5452099.4395686081,null,null,null,null,null,null,null,null,null,5452099.4395686081]
[null,null,"SG",null,{"$f":"+O1669","v":2264110.7927000732},null,null,null,null,null,null,null,null,null,2264110.7927000732]
[null,null,"SE",null,2304.4412903573307,null,null,null,null,null,null,null,null,null,2304.4412903573307]
[null,null,"SO",null,41587498.356185533,null,null,null,null,null,null,null,null,null,41587498.356185533]
[null,null,null,null,91121541.428775236,null,null,null,null,null,null,null,null,null,91121541.428775236]
[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,1215.4264487101595,null,null,null,null,null,null,null,null,null,1215.4264487101595]
[null,null,"CN",null,3893448.7623457108,null,null,null,null,null,null,null,null,null,3893448.7623457108]
[null,null,"SG",null,1999666.6072708028,null,null,null,null,null,null,null,null,null,1999666.6072708028]
[null,null,"SE",null,17320.179576031842,null,null,null,null,null,null,null,null,null,17320.179576031842]
[null,null,"SO",null,25045725.058770392,null,null,null,null,null,null,null,null,null,25045725.058770392]
[null,null,"SSGCH",null,38649.875999135322,null,null,null,null,null,null,null,null,null,38649.875999135322]
[null,null,"SSGCT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,33838428.249641545,null,null,null,null,null,null,null,null,null,33838428.249641545]
[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,2973811.7521846681,null,null,null,null,null,null,null,null,null,2973811.7521846681]
[null,null,"SG",null,7807222.2727346802,null,null,null,null,null,null,null,null,null,7807222.2727346802]
[null,null,"CN",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,309093.32386917941,null,null,null,null,null,null,null,null,null,309093.32386917941]
[null,null,"SE",null,184595.50772029991,null,null,null,null,null,null,null,null,null,184595.50772029991]
[null,null,"SG",null,50553.379410542744,null,null,null,null,null,null,null,null,null,50553.379410542744]
[null,null,"SSGCH",null,146634.59049978378,null,null,null,null,null,null,null,null,null,146634.59049978378]
[null,null,"SSGCT",null,19035.713393300237,null,null,null,null,null,null,null,null,null,19035.713393300237]
[null,null,null,null,43574369.670581646,null,null,null,null,null,null,null,null,null,43574369.670581646]
[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,26101.352371834611,null,null,null,null,null,null,null,null,null,26101.352371834611]
[null,null,"SG",null,56026.920915918039,null,null,null,null,null,null,null,null,null,56026.920915918039]
[null,null,"SO",null,135354.83698912253,null,null,null,null,null,null,null,null,null,135354.83698912253]
[null,null,"SG",null,2142440.1225320385,null,null,null,null,null,null,null,null,null,2142440.1225320385]
[null,null,"SSGCT",null,23006.826746482715,null,null,null,null,null,null,null,null,null,23006.826746482715]
[null,null,null,null,5798435.7487861561,null,null,null,null,null,null,null,null,null,5798435.7487861561]
[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,282212.58551412256,null,null,null,null,null,null,null,null,null,282212.58551412256]
[null,null,"SG",null,9353612.063705489,null,null,null,null,null,null,null,null,null,9353612.063705489]
[null,null,"SO",null,1600558.7737792069,null,null,null,null,null,null,null,null,null,1600558.7737792069]
[null,null,"SE",null,2357.5768455417706,null,null,null,null,null,null,null,null,null,2357.5768455417706]
[null,null,"SG",null,169956.42575412308,null,null,null,null,null,null,null,null,null,169956.42575412308]
[null,null,"SSGCH",null,764774.10640322743,null,null,null,null,null,null,null,null,null,764774.10640322743]
[null,null,"SSGCT",null,38328.560795709825,null,null,null,null,null,null,null,null,null,38328.560795709825]
[null,null,null,null,24719945.413566619,null,null,null,null,null,null,null,null,null,24719945.413566619]
[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,646.96144387445884,null,null,null,null,null,null,null,null,null,646.96144387445884]
[null,null,"SG",null,1232.7725667828436,null,null,null,null,null,null,null,null,null,1232.7725667828436]
[null,null,"SO",null,2212034.292401168,null,null,null,null,null,null,null,null,null,2212034.292401168]
[null,null,"SE",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SG",null,2746398.3820556444,null,null,null,null,null,null,null,null,null,2746398.3820556444]
[null,null,"SSGCH",null,109642.01526400517,null,null,null,null,null,null,null,null,null,109642.01526400517]
[null,null,"SSGCT",null,5977.1337534263894,null,null,null,null,null,null,null,null,null,5977.1337534263894]
[null,null,null,null,12697174.055177201,null,null,null,null,null,null,null,null,null,12697174.055177201]
[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,393904.14337855158,null,null,null,null,null,null,null,null,null,393904.14337855158]
[null,null,"SG",null,15930218.579531845,null,null,null,null,null,null,null,null,null,15930218.579531845]
[null,null,"SO",null,{"$f":"+O1733","v":585403.09296427341},null,null,null,null,null,null,null,null,null,585403.09296427341]
[null,null,"SG",null,610954.8589913079,null,null,null,null,null,null,null,null,null,610954.8589913079]
[null,null,"SE",null,18900.462717839328,null,null,null,null,null,null,null,null,null,18900.462717839328]
[null,null,"SSGCT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCH",null,426213.76843720779,null,null,null,null,null,null,null,null,null,426213.76843720779]
[null,null,null,null,61751077.056790225,null,null,null,null,null,null,null,null,null,61751077.056790225]
[397,"Communication Equipment",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,59266315.546995394,null,null,null,null,null,null,null,null,null,59266315.546995394]
[null,null,"SG",null,-228783.22664603285,null,null,null,null,null,null,null,null,null,-228783.22664603285]
[null,null,"SG",null,-683767.16935881577,null,null,null,null,null,null,null,null,null,-683767.16935881577]
[null,null,"SO",null,26145486.592909973,null,null,null,null,null,null,null,null,null,26145486.592909973]
[null,null,"CN",null,125700.69144398713,null,null,null,null,null,null,null,null,null,125700.69144398713]
[null,null,"SG",null,59369265.583453543,null,null,null,null,null,null,null,null,null,59369265.583453543]
[null,null,"SE",null,494228.6961491119,null,null,null,null,null,null,null,null,null,494228.6961491119]
[null,null,"SSGCH",null,255530.79892577115,null,null,null,null,null,null,null,null,null,255530.79892577115]
[null,null,"SSGCT",null,-605.34128641532129,null,null,null,null,null,null,null,null,null,-605.34128641532129]
[null,null,null,null,144743372.1725865,null,null,null,null,null,null,null,null,null,144743372.1725865]
[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,99703.138872369556,null,null,null,null,null,null,null,null,null,99703.138872369556]
[null,null,"SO",null,1239612.1771082554,null,null,null,null,null,null,null,null,null,1239612.1771082554]
[null,null,"SE",null,699.98340486879033,null,null,null,null,null,null,null,null,null,699.98340486879033]
[null,null,"SG",null,904990.45581673912,null,null,null,null,null,null,null,null,null,904990.45581673912]
[null,null,"SSGCT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,3112658.8282791558,null,null,null,null,null,null,null,null,null,3112658.8282791558]
[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,208679328.29941493,null,null,null,null,null,null,null,null,null,208679328.29941493]
[null,"Unclassified Mine Plant","SE",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,208679328.29941493,null,null,null,null,null,null,null,null,null,208679328.29941493]
[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,12960268.43166404,null,null,null,null,null,null,null,null,null,12960268.43166404]
[null,null,"SO",null,2887162.8955869819,null,null,null,null,null,null,null,null,null,2887162.8955869819]
[null,null,null,null,26536303.521097124,null,null,null,null,null,null,null,null,null,26536303.521097124]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,"Remove Capital Leases",null,null,-26536303.521097124,null,null,null,null,null,null,null,null,null,-26536303.521097124]
[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,2480200.9424129231,null,null,null,null,null,null,null,null,null,2480200.9424129231]
[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":2480200.9424129231},null,null,null,null,null,null,null,null,null,2480200.9424129231]
[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,639482986.11603606,null,null,null,null,null,null,null,null,null,639482986.11603606]
[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,218117185.65237987,null,null,null,null,null,null,null,null,null,218117185.65237987]
[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,119141065.77041817,null,null,null,null,null,null,null,null,null,119141065.77041817]
[null,null,"SO",null,109269783.30743721,null,null,null,null,null,null,null,null,null,109269783.30743721]
[null,null,"SE",null,209399735.14711899,null,null,null,null,null,null,null,null,null,209399735.14711899]
[null,null,"CN",null,10091519.759778854,null,null,null,null,null,null,null,null,null,10091519.759778854]
[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,-26536303.521097124,null,null,null,null,null,null,null,null,null,-26536303.521097124]
["Total General Plant by Factor",null,null,null,639482986.11603594,null,null,null,null,null,null,null,null,null,639482986.11603594]
[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,1848175.7934700106,null,null,null,null,null,null,null,null,null,1848175.7934700106]
[null,null,"SG",null,41934205.774183907,null,null,null,null,null,null,null,null,null,41934205.774183907]
[null,null,"SG",null,3910700.2314134589,null,null,null,null,null,null,null,null,null,3910700.2314134589]
[null,null,"SG",null,-44066.010867939505,null,null,null,null,null,null,null,null,null,-44066.010867939505]
[null,null,"SG",null,256193.22346378342,null,null,null,null,null,null,null,null,null,256193.22346378342]
[null,null,null,null,47905209.011663221,null,null,null,null,null,null,null,null,null,47905209.011663221]
[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,3018316.3410000051,null,null,null,null,null,null,null,null,null,3018316.3410000051]
[null,null,"SG",null,61297771.171051703,null,null,null,null,null,null,null,null,null,61297771.171051703]
[null,null,"SO",null,156270333.40361285,null,null,null,null,null,null,null,null,null,156270333.40361285]
[null,null,"SE",null,1995525.8550307616,null,null,null,null,null,null,null,null,null,1995525.8550307616]
[null,null,"CN",null,56809364.836600482,null,null,null,null,null,null,null,null,null,56809364.836600482]
[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,279391311.60729581,null,null,null,null,null,null,null,null,null,279391311.60729581]
[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,279391311.60729581,null,null,null,null,null,null,null,null,null,279391311.60729581]
["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,-82335.055331686744,null,null,null,null,null,null,null,null,null,-82335.055331686744]
[null,null,null,null,-82335.055331686744,null,null,null,null,null,null,null,null,null,-82335.055331686744]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL INTANGIBLE PLANT",null,null,null,327214185.5636273,null,null,null,null,null,null,null,null,null,327214185.5636273]
[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,3018316.3410000051,null,null,null,null,null,null,null,null,null,3018316.3410000051]
[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":109202980.18271492},null,null,null,null,null,null,null,null,null,109202980.18271492]
[null,null,"SO",null,156187998.34828117,null,null,null,null,null,null,null,null,null,156187998.34828117]
[null,null,"CN",null,56809364.836600482,null,null,null,null,null,null,null,null,null,56809364.836600482]
[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,1995525.8550307616,null,null,null,null,null,null,null,null,null,1995525.8550307616]
["Total Intangible Plant by Factor",null,null,null,327214185.56362736,null,null,null,null,null,null,null,null,null,327214185.56362736]
["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,2480200.9424129231,null,null,null,null,null,null,null,null,null,2480200.9424129231]
[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,16264.342547214326,null,null,null,null,null,null,null,null,null,16264.342547214326]
[null,null,"TP",null,29114580.104826182,null,null,null,null,null,null,null,null,null,29114580.104826182]
[null,null,"TS0",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"IP",null,-82335.055331686744,null,null,null,null,null,null,null,null,null,-82335.055331686744]
[null,null,"MP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SP",null,-481432.66763389512,null,null,null,null,null,null,null,null,null,-481432.66763389512]
["Total Unclassified Plant by Factor",null,null,null,36641356.176051497,null,null,null,null,null,null,null,null,null,36641356.176051497]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL ELECTRIC PLANT IN SERVICE",null,null,null,10912081613.726336,null,null,null,null,null,null,null,null,null,10912081613.726336]
["Summary of Electric Plant by Factor",null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,2835280156.4391031,null,null,null,null,null,null,null,null,null,2835280156.4391031]
[null,null,"SE",null,211395261.00214976,null,null,null,null,null,null,null,null,null,211395261.00214976]
[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,7559583833.5540781,null,null,null,null,null,null,null,null,null,7559583833.5540781]
[null,null,"SO",null,265457781.65571839,null,null,null,null,null,null,null,null,null,265457781.65571839]
[null,null,"CN",null,66900884.59637934,null,null,null,null,null,null,null,null,null,66900884.59637934]
[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,-26536303.521097124,null,null,null,null,null,null,null,null,null,-26536303.521097124]
[null,null,null,null,10912081613.726332,null,null,null,null,null,null,null,null,null,10912081613.726332]
[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,427398.27394419973,null,null,null,null,null,null,null,null,null,427398.27394419973]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SE",null,14084155.546289619,null,null,null,null,null,null,null,null,null,14084155.546289619]
[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,18651669.85254151,null,null,null,null,null,null,null,null,null,18651669.85254151]
[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,55012882.34976618,null,null,null,null,null,null,null,null,null,55012882.34976618]
[null,null,"SG",null,6206985.9294258691,null,null,null,null,null,null,null,null,null,6206985.9294258691]
[null,"Total Electric Plant Acquisition Adjustments",null,null,61219868.279192045,null,null,null,null,null,null,null,null,null,61219868.279192045]
[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,-39712648.655673474,null,null,null,null,null,null,null,null,null,-39712648.655673474]
[null,null,"SG",null,-6058216.0215933295,null,null,null,null,null,null,null,null,null,-6058216.0215933295]
[null,null,null,null,-45770864.677266806,null,null,null,null,null,null,null,null,null,-45770864.677266806]
[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":-1891.4948376996049},null,null,null,null,null,null,null,null,null,-1891.4948376996049]
[null,null,null,null,4637894.9582392201,null,null,null,null,null,null,null,null,null,4637894.9582392201]
[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,0.48461538461015152,null,null,null,null,null,null,null,null,null,0.48461538461015152]
[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,0.48461538461015152,null,null,null,null,null,null,null,null,null,0.48461538461015152]
[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,4637895.4428546047,null,null,null,null,null,null,null,null,null,4637895.4428546047]
[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,96540382.222764611,null,null,null,null,null,null,null,null,null,96540382.222764611]
[null,null,"SSECT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSECH",null,3927813.4481528616,null,null,null,null,null,null,null,null,null,3927813.4481528616]
[null,null,null,null,100468195.67091747,null,null,null,null,null,null,null,null,null,100468195.67091747]
[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,-1559088.0675767129,null,null,null,null,null,null,null,null,null,-1559088.0675767129]
[null,null,null,null,-1559088.0675767129,null,null,null,null,null,null,null,null,null,-1559088.0675767129]
[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,-1233921.1539497739,null,null,null,null,null,null,null,null,null,-1233921.1539497739]
[null,null,null,null,-1233921.1539497739,null,null,null,null,null,null,null,null,null,-1233921.1539497739]
[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,97675186.449390993,null,null,null,null,null,null,null,null,null,97675186.449390993]
[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,2224888.3810197227,null,null,null,null,null,null,null,null,null,2224888.3810197227]
[null,null,"SE",null,2715200.0651682764,null,null,null,null,null,null,null,null,null,2715200.0651682764]
[null,null,"SO",null,42433.994505920928,null,null,null,null,null,null,null,null,null,42433.994505920928]
[null,null,"SNPPS",null,41406252.307115689,null,null,null,null,null,null,null,null,null,41406252.307115689]
[null,null,"SNPPH",null,1616.244447369522,null,null,null,null,null,null,null,null,null,1616.244447369522]
[null,null,"SNPD",null,-1016864.4778921123,null,null,null,null,null,null,null,null,null,-1016864.4778921123]
[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,3371998.6411022372,null,null,null,null,null,null,null,null,null,3371998.6411022372]
[null,null,"SSGCH",null,0,null,null,null,null,null,null,null,null,null,0]
[null,"Total Materials and Supplies",null,null,86936924.743928596,null,null,null,null,null,null,null,null,null,86936924.743928596]
[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,-116375.30584690267,null,null,null,null,null,null,null,null,null,-116375.30584690267]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,-116375.30584690267,null,null,null,null,null,null,null,null,null,-116375.30584690267]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,"Total Materials & Supplies",null,null,86820549.438081697,null,null,null,null,null,null,null,null,null,86820549.438081697]
[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,1875225.8885699678,null,null,null,null,null,null,null,null,null,1875225.8885699678]
[null,null,"SG",null,1490830.9558659378,null,null,null,null,null,null,null,null,null,1490830.9558659378]
[null,null,"SE",null,1491982.5915919153,null,null,null,null,null,null,null,null,null,1491982.5915919153]
[null,null,"SO",null,6211877.2454901785,null,null,null,null,null,null,null,null,null,6211877.2454901785]
[null,"Total Prepayments",null,null,13702489.247671839,null,null,null,null,null,null,null,null,null,13702489.247671839]
[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,602848.61604668666,null,null,null,null,null,null,null,null,null,602848.61604668666]
[null,null,"SG",null,4502933.7268156791,null,null,null,null,null,null,null,null,null,4502933.7268156791]
[null,null,"SSGCT",null,1240768.2027684965,null,null,null,null,null,null,null,null,null,1240768.2027684965]
[null,null,"SG-P",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,"SSGCT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,124199576.01042078,null,null,null,null,null,null,null,null,null,124199576.01042078]
[null,null,null,null,130546126.55605164,null,null,null,null,null,null,null,null,null,130546126.55605164]
[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,33361173.776976008,null,null,null,null,null,null,null,null,null,33361173.776976008]
[null,null,"SO",null,54947.452030540953,null,null,null,null,null,null,null,null,null,54947.452030540953]
[null,null,"SE",null,6324949.5699645961,null,null,null,null,null,null,null,null,null,6324949.5699645961]
[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,39741070.798971146,null,null,null,null,null,null,null,null,null,39741070.798971146]
[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,21979618.859756816,null,null,null,null,null,null,null,null,null,21979618.859756816]
[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,21979618.859756816,null,null,null,null,null,null,null,null,null,21979618.859756816]
[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,12945474.515114617,null,null,null,null,null,null,null,null,null,12945474.515114617]
[232,"Accounts Payable","S",null,0,null,null,null,null,null,null,null,null,null,0]
[232,"Accounts Payable","SO",null,-2291275.6955135409,null,null,null,null,null,null,null,null,null,-2291275.6955135409]
[232,"Accounts Payable","SE",null,-968064.54590711591,null,null,null,null,null,null,null,null,null,-968064.54590711591]
[253,"Deferred Hedge","SG",null,-35016.675895136534,null,null,null,null,null,null,null,null,null,-35016.675895136534]
[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,-2598657.1590871504,null,null,null,null,null,null,null,null,null,-2598657.1590871504]
[230,"Asset Retirement Obligations","SE",null,-2176058.4221334485,null,null,null,null,null,null,null,null,null,-2176058.4221334485]
[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,-623956.09398975444,null,null,null,null,null,null,null,null,null,-623956.09398975444]
[2533,"Cholla Reclamation","SSECH",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,4252445.9225884713,null,null,null,null,null,null,null,null,null,4252445.9225884713]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Working Capital",null,null,null,26232064.782345284,null,null,null,null,null,null,null,null,null,26232064.782345284]
["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,433456056.16983396,null,null,null,null,null,null,null,null,null,433456056.16983396]
[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,-14128344.699379824,null,null,null,null,null,null,null,null,null,-14128344.699379824]
[2283,"Prov for Pensions and Benefits","SO",null,-1407040.38060816,null,null,null,null,null,null,null,null,null,-1407040.38060816]
[2283,"Prov for Pensions and Benefits","SG",null,0,null,null,null,null,null,null,null,null,null,0]
[254,"Reg Liabilities ","SE",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,-15535385.079987984,null,null,null,null,null,null,null,null,null,-15535385.079987984]
[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,-627455.69229318167,null,null,null,null,null,null,null,null,null,-627455.69229318167]
[null,null,null,null,-627455.69229318167,null,null,null,null,null,null,null,null,null,-627455.69229318167]
[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,-766695.66948480392,null,null,null,null,null,null,null,null,null,-766695.66948480392]
[254105,"ARO Regulatory Liability","TROJP",null,-1332407.3480122283,null,null,null,null,null,null,null,null,null,-1332407.3480122283]
[254,null,"S",null,-785401.74153845687,null,null,null,null,null,null,null,null,null,-785401.74153845687]
[null,null,null,null,-2884504.7590354886,null,null,null,null,null,null,null,null,null,-2884504.7590354886]
[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,-6320173.3706841264,null,null,null,null,null,null,null,null,null,-6320173.3706841264]
[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,-9924957.6599148959,null,null,null,null,null,null,null,null,null,-9924957.6599148959]
[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,-23868.33297788144,null,null,null,null,null,null,null,null,null,-23868.33297788144]
[null,null,null,null,-23868.33297788144,null,null,null,null,null,null,null,null,null,-23868.33297788144]
[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,-8217151.6553623723,null,null,null,null,null,null,null,null,null,-8217151.6553623723]
[null,null,"SG",null,-2367851.763789318,null,null,null,null,null,null,null,null,null,-2367851.763789318]
[null,null,"SE",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,-11241833.052997844,null,null,null,null,null,null,null,null,null,-11241833.052997844]
[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":1542908.0769230765},null,null,null,null,null,null,null,null,null,1542908.0769230765]
[null,null,"CN",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,38349644.181950547,null,null,null,null,null,null,null,null,null,38349644.181950547]
[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,1263697.7005540866,null,null,null,null,null,null,null,null,null,1263697.7005540866]
[null,null,"TROJD",null,882916.48468535626,null,null,null,null,null,null,null,null,null,882916.48468535626]
[null,null,"SG",null,291506.07380179345,null,null,null,null,null,null,null,null,null,291506.07380179345]
[null,null,"SE",null,-3844078.6962505695,null,null,null,null,null,null,null,null,null,-3844078.6962505695]
[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,38486593.821664289,null,null,null,null,null,null,null,null,null,38486593.821664289]
[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,-1763572995,null,null,null,null,null,null,null,null,null,-1763572995]
[null,null,"DITBAL",null,3.9580702381867585,null,null,null,null,null,null,null,null,null,3.9580702381867585]
[null,null,"SNP",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SO",null,8336535.569758743,null,null,null,null,null,null,null,null,null,8336535.569758743]
[null,null,"GPS",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,"SNPD",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,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,-2235667.0390192214,null,null,null,null,null,null,null,null,null,-2235667.0390192214]
[null,null,"SG",null,-6170043.7907124935,null,null,null,null,null,null,null,null,null,-6170043.7907124935]
[null,null,null,null,-1763642166.3019028,null,null,null,null,null,null,null,null,null,-1763642166.3019028]
[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,-4407565.692307692,null,null,null,null,null,null,null,null,null,-4407565.692307692]
[null,null,"SG",null,-2397052.550536254,null,null,null,null,null,null,null,null,null,-2397052.550536254]
[null,null,"SE",null,-9451822.5698837582,null,null,null,null,null,null,null,null,null,-9451822.5698837582]
[null,null,"SO",null,-57587143.078673027,null,null,null,null,null,null,null,null,null,-57587143.078673027]
[null,null,"GPS",null,-3443809.8256337489,null,null,null,null,null,null,null,null,null,-3443809.8256337489]
[null,null,"SNP",null,-1190865.8751777364,null,null,null,null,null,null,null,null,null,-1190865.8751777364]
[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,-470886.74576938065,null,null,null,null,null,null,null,null,null,-470886.74576938065]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,-78949146.337981597,null,null,null,null,null,null,null,null,null,-78949146.337981597]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL ACCUMULATED DEF INCOME TAX",null,null,null,-1804104718.8182199,null,null,null,null,null,null,null,null,null,-1804104718.8182199]
[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,-80741.263229999779,null,null,null,null,null,null,null,null,null,-80741.263229999779]
[null,null,"DGU",null,0,null,null,null,null,null,null,null,null,null,0]
[null,"Total Accumulated ITC",null,null,-80741.263229999779,null,null,null,null,null,null,null,null,null,-80741.263229999779]
[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,-1860049232.2209649,null,null,null,null,null,null,null,null,null,-1860049232.2209649]
[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,-319148811.68800676,null,null,null,null,null,null,null,null,null,-319148811.68800676]
[null,null,"SG",null,-338702112.1270113,null,null,null,null,null,null,null,null,null,-338702112.1270113]
[null,null,"SG",null,-379909377.32965946,null,null,null,null,null,null,null,null,null,-379909377.32965946]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCH",null,-73881999.789204523,null,null,null,null,null,null,null,null,null,-73881999.789204523]
[null,null,null,null,-1111642300.933882,null,null,null,null,null,null,null,null,null,-1111642300.933882]
[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,-56204867.610023893,null,null,null,null,null,null,null,null,null,-56204867.610023893]
[null,null,"SG",null,-12963489.929024769,null,null,null,null,null,null,null,null,null,-12963489.929024769]
[null,null,"SG",null,-46417324.463000849,null,null,null,null,null,null,null,null,null,-46417324.463000849]
[null,null,"SG",null,-11217012.880051106,null,null,null,null,null,null,null,null,null,-11217012.880051106]
[null,null,null,null,-126802694.88210061,null,null,null,null,null,null,null,null,null,-126802694.88210061]
[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,84504.36814432028,null,null,null,null,null,null,null,null,null,84504.36814432028]
[null,null,"SG",null,-206366739.45549339,null,null,null,null,null,null,null,null,null,-206366739.45549339]
[null,null,"SG",null,-117695958.53171074,null,null,null,null,null,null,null,null,null,-117695958.53171074]
[null,null,"SSGCT",null,-11514132.437452823,null,null,null,null,null,null,null,null,null,-11514132.437452823]
[null,null,null,null,-335492326.05651259,null,null,null,null,null,null,null,null,null,-335492326.05651259]
[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,-1573937321.8724952,null,null,null,null,null,null,null,null,null,-1573937321.8724952]
[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,-1573937321.8724952,null,null,null,null,null,null,null,null,null,-1573937321.8724952]
[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,-1573937321.8724952,null,null,null,null,null,null,null,null,null,-1573937321.8724952]
[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,-163899980.21430385,null,null,null,null,null,null,null,null,null,-163899980.21430385]
[null,null,"SG",null,-177051860.75209916,null,null,null,null,null,null,null,null,null,-177051860.75209916]
[null,null,"SG",null,-268914554.17036039,null,null,null,null,null,null,null,null,null,-268914554.17036039]
["TOTAL TRANS PLANT ACCUM DEPR",null,null,null,-609866395.13676333,null,null,null,null,null,null,null,null,null,-609866395.13676333]
[108360,"Land and Land Rights",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,-3360196.2576226606,null,null,null,null,null,null,null,null,null,-3360196.2576226606]
[null,null,null,null,-3360196.2576226606,null,null,null,null,null,null,null,null,null,-3360196.2576226606]
[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":-8915903.9065797944},null,null,null,null,null,null,null,null,null,-8915903.9065797944]
[null,null,null,null,-8915903.9065797944,null,null,null,null,null,null,null,null,null,-8915903.9065797944]
[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,-98103208.506054446,null,null,null,null,null,null,null,null,null,-98103208.506054446]
[null,null,null,null,-98103208.506054446,null,null,null,null,null,null,null,null,null,-98103208.506054446]
[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,-174009382.47800928,null,null,null,null,null,null,null,null,null,-174009382.47800928]
[null,null,null,null,-174009382.47800928,null,null,null,null,null,null,null,null,null,-174009382.47800928]
[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,-86471349.601963431,null,null,null,null,null,null,null,null,null,-86471349.601963431]
[null,null,null,null,-86471349.601963431,null,null,null,null,null,null,null,null,null,-86471349.601963431]
[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,-64173863.715675086,null,null,null,null,null,null,null,null,null,-64173863.715675086]
[null,null,null,null,-64173863.715675086,null,null,null,null,null,null,null,null,null,-64173863.715675086]
[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,-181161252.55483162,null,null,null,null,null,null,null,null,null,-181161252.55483162]
[null,null,null,null,-181161252.55483162,null,null,null,null,null,null,null,null,null,-181161252.55483162]
[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,-106924707.95047767,null,null,null,null,null,null,null,null,null,-106924707.95047767]
[null,null,null,null,-106924707.95047767,null,null,null,null,null,null,null,null,null,-106924707.95047767]
[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,-68238648.668842077,null,null,null,null,null,null,null,null,null,-68238648.668842077]
[null,null,null,null,-68238648.668842077,null,null,null,null,null,null,null,null,null,-68238648.668842077]
[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,-27116856.64456293,null,null,null,null,null,null,null,null,null,-27116856.64456293]
[null,null,null,null,-27116856.64456293,null,null,null,null,null,null,null,null,null,-27116856.64456293]
[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,-3491327.7789791804,null,null,null,null,null,null,null,null,null,-3491327.7789791804]
[null,null,null,null,-3491327.7789791804,null,null,null,null,null,null,null,null,null,-3491327.7789791804]
[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,-12247790.932337198,null,null,null,null,null,null,null,null,null,-12247790.932337198]
[null,null,null,null,-12247790.932337198,null,null,null,null,null,null,null,null,null,-12247790.932337198]
[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,-831183935.04132009,null,null,null,null,null,null,null,null,null,-831183935.04132009]
[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,-831183935.04132009,null,null,null,null,null,null,null,null,null,-831183935.04132009]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Total Distribution Depreciation by Factor",null,null,null,-831183935.04132009,null,null,null,null,null,null,null,null,null,-831183935.04132009]
["108GP","General Plant Accumulated Depr",null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"S",null,-68614064.873244792,null,null,null,null,null,null,null,null,null,-68614064.873244792]
[null,null,"SG",null,-261523.88828142549,null,null,null,null,null,null,null,null,null,-261523.88828142549]
[null,null,"SG",null,-312086.30991197465,null,null,null,null,null,null,null,null,null,-312086.30991197465]
[null,null,"SG",null,-33227953.669300091,null,null,null,null,null,null,null,null,null,-33227953.669300091]
[null,null,"CN",null,-3952231.4961808431,null,null,null,null,null,null,null,null,null,-3952231.4961808431]
[null,null,"SO",null,-33008074.218529142,null,null,null,null,null,null,null,null,null,-33008074.218529142]
[null,null,"SE",null,-124665.05058102097,null,null,null,null,null,null,null,null,null,-124665.05058102097]
[null,null,"SSGCT",null,-24237.992943129862,null,null,null,null,null,null,null,null,null,-24237.992943129862]
[null,null,"SSGCH",null,-848183.97209048551,null,null,null,null,null,null,null,null,null,-848183.97209048551]
[null,null,null,null,-140373021.4710629,null,null,null,null,null,null,null,null,null,-140373021.4710629]
[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,-79549346.432533339,null,null,null,null,null,null,null,null,null,-79549346.432533339]
[null,null,null,null,-79549346.432533339,null,null,null,null,null,null,null,null,null,-79549346.432533339]
["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,-79549346.432533339,null,null,null,null,null,null,null,null,null,-79549346.432533339]
[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,-219922367.90359622,null,null,null,null,null,null,null,null,null,-219922367.90359622]
[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,-68614064.873244792,null,null,null,null,null,null,null,null,null,-68614064.873244792]
[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,-79674011.483114362,null,null,null,null,null,null,null,null,null,-79674011.483114362]
[null,null,"SO",null,-33008074.218529142,null,null,null,null,null,null,null,null,null,-33008074.218529142]
[null,null,"CN",null,-3952231.4961808431,null,null,null,null,null,null,null,null,null,-3952231.4961808431]
[null,null,"SG",null,-34673985.832527101,null,null,null,null,null,null,null,null,null,-34673985.832527101]
[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,-219922367.90359622,null,null,null,null,null,null,null,null,null,-219922367.90359622]
[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":-3234910019.954175},null,null,null,null,null,null,null,null,null,-3234910019.954175]
["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,-14668.07499999999,null,null,null,null,null,null,null,null,null,-14668.07499999999]
[null,null,"CN",null,-1579260.4207385045,null,null,null,null,null,null,null,null,null,-1579260.4207385045]
[null,null,"SG",null,-9455.9369345593077,null,null,null,null,null,null,null,null,null,-9455.9369345593077]
[null,null,"SO",null,-6440217.0774068758,null,null,null,null,null,null,null,null,null,-6440217.0774068758]
[null,null,"SE",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,-8043601.5100799398,null,null,null,null,null,null,null,null,null,-8043601.5100799398]
[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,-494176.31351528695,null,null,null,null,null,null,null,null,null,-494176.31351528695]
[null,null,"SG",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,-494176.31351528695,null,null,null,null,null,null,null,null,null,-494176.31351528695]
[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,-86720.035586180267,null,null,null,null,null,null,null,null,null,-86720.035586180267]
[null,null,"SG",null,44066.010867939505,null,null,null,null,null,null,null,null,null,44066.010867939505]
[null,null,"SG",null,-177211.9101070851,null,null,null,null,null,null,null,null,null,-177211.9101070851]
[null,null,"SE",null,-1089902.3253795269,null,null,null,null,null,null,null,null,null,-1089902.3253795269]
[null,null,"SG",null,-24303499.47924206,null,null,null,null,null,null,null,null,null,-24303499.47924206]
[null,null,"SG",null,-9940725.5715701375,null,null,null,null,null,null,null,null,null,-9940725.5715701375]
[null,null,"SG",null,-1953867.4662830934,null,null,null,null,null,null,null,null,null,-1953867.4662830934]
[null,null,"CN",null,-53179233.151529379,null,null,null,null,null,null,null,null,null,-53179233.151529379]
[null,null,"SSGCT",null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"SSGCH",null,-229674.91893106466,null,null,null,null,null,null,null,null,null,-229674.91893106466]
[null,null,"SO",null,-121795420.79073039,null,null,null,null,null,null,null,null,null,-121795420.79073039]
[null,null,null,null,-212712189.63849097,null,null,null,null,null,null,null,null,null,-212712189.63849097]
["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,-212712189.63849097,null,null,null,null,null,null,null,null,null,-212712189.63849097]
[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,-966532.4005092798,null,null,null,null,null,null,null,null,null,-966532.4005092798]
[null,null,"SO",null,2716213.0041073151,null,null,null,null,null,null,null,null,null,2716213.0041073151]
[null,null,null,null,841384.02052111225,null,null,null,null,null,null,null,null,null,841384.02052111225]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["Remove Capital Lease Amtr",null,null,null,-841384.02052111225,null,null,null,null,null,null,null,null,null,-841384.02052111225]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
["TOTAL ACCUM PROV FOR AMORTIZATION",null,null,null,-221249967.46208617,null,null,null,null,null,null,null,null,null,-221249967.46208617]
[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$6","v":"12 Months Ended June 2015"}]
[]
[null,null,null,"COS Study",{"$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,{"$f":"+'G+T+D+R+M'!H141+'G+T+D+R+M'!H150+'G+T+D+R+M'!H152","v":1884107462.6199999},{"$f":"+F118","v":1884107462.6199996},{"$f":"ROUND(D12-E12,0)","v":0},{"$f":"G118","v":1241508736.4641314},{"$f":"H118","v":279237106.26862556},{"$f":"I118","v":314571389.93600595},{"$f":"J118","v":33648343.282977335},{"$f":"K118","v":15141886.668259798}]
["  Special Sales",null,null,{"$f":"+'G+T+D+R+M'!H146","v":149230391.68692645},{"$f":"+F125","v":149230391.68692645},{"$f":"ROUND(D13-E13,0)","v":0},{"$f":"+G125","v":149230391.68692645},{"$f":"+H125","v":0},{"$f":"+I125","v":0},{"$f":"+J125","v":0},{"$f":"+K125","v":0}]
["  Other Operating Revenues",null,null,{"$f":"+'G+T+D+R+M'!H179","v":70387116.672070682},{"$f":"+F167","v":70387116.672070682},{"$f":"ROUND(D14-E14,0)","v":0},{"$f":"+G167","v":29951062.061472312},{"$f":"+H167","v":29419197.07488104},{"$f":"+I167","v":3684992.5618506372},{"$f":"+J167","v":7560720.8683390133},{"$f":"+K167","v":-228855.89447230892}]
["Total Operating Revenues",null,null,{"$f":"SUM(D12:D14)","v":2103724970.978997},{"$f":"SUM(E12:E14)","v":2103724970.9789968},null,{"$f":"SUM(G12:G14)","v":1420690190.2125301},{"$f":"SUM(H12:H14)","v":308656303.34350657},{"$f":"SUM(I12:I14)","v":318256382.49785662},{"$f":"SUM(J12:J14)","v":41209064.151316345},{"$f":"SUM(K12:K14)","v":14913030.773787489},null,null,{"$f":"+N169","v":1065517642.6593976},{"$f":"+O169","v":355172547.55313253},null,{"$f":"+Q169","v":227212079.37756327},81444223.965943351,null,70585219.178347856,142178217.70809084,64458569.212972552,8772148.406407794,32262227.992037654,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,{"$f":"+'G+T+D+R+M'!H17","v":1218268345.7712607},{"$f":"F777","v":1218268345.7712607},{"$f":"ROUND(D18-E18,0)","v":0},{"$f":"G777","v":967942359.38794971},{"$f":"H777","v":103994924.50068754},{"$f":"I777","v":99747053.26891093},{"$f":"J777","v":40028388.748571351},{"$f":"K777","v":6555619.8651410798},null,null,{"$f":"N777","v":354815532.41088265},{"$f":"O777","v":613126826.97706687},null,{"$f":"Q777","v":75428351.288525745},{"$f":"R777","v":28566573.212161779},null,{"$f":"T777","v":18009549.073177885},{"$f":"U777","v":68164793.058682561},{"$f":"V777","v":4768160.1991795674},{"$f":"W777","v":6506520.7707985723},{"$f":"X777","v":2298030.1670723716},null,null,{"$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":262390668.28178853},{"$f":"F849","v":262390668.28178856},0,{"$f":"G849","v":167194487.68347269},{"$f":"H849","v":44638229.727969401},{"$f":"I849","v":49907130.014384657},{"$f":"J849","v":650820.85596177203},{"$f":"K849","v":0},null,null,{"$f":"N849","v":125379452.08804208},{"$f":"O849","v":41815035.595430627},null,{"$f":"Q849","v":33478672.295977049},{"$f":"R849","v":11159557.43199235},null,{"$f":"T849","v":12384619.730296029},{"$f":"U849","v":17984397.749387536},{"$f":"V849","v":11374297.274287062},{"$f":"W849","v":2735680.9002209581},{"$f":"X849","v":5428134.3601930737},null,null,0,0,0,0]
["  Amortization Expense",null,null,{"$f":"+'G+T+D+R+M'!H19","v":22885961.172042295},{"$f":"F906","v":22885961.172042299},0,{"$f":"G906","v":11260825.840280883},{"$f":"H906","v":5069857.2399999872},{"$f":"I906","v":4789671.3677862296},{"$f":"J906","v":1765606.7239751965},{"$f":"K906","v":0},null,null,{"$f":"N906","v":8304197.1895282734},{"$f":"O906","v":2956628.6507526087},null,{"$f":"Q906","v":3802392.9299999909},{"$f":"R906","v":1267464.3099999968},null,{"$f":"T906","v":875009.95913562202},{"$f":"U906","v":2422665.804556455},{"$f":"V906","v":875754.93812019448},{"$f":"W906","v":146634.78632920783},{"$f":"X906","v":469605.87964475021},null,null,0,0,0,0]
["  Taxes Other Than Income",null,null,{"$f":"+'G+T+D+R+M'!H20","v":63068115.692166515},{"$f":"F917","v":63068115.69216653},0,{"$f":"G917","v":32438594.623263761},{"$f":"H917","v":14173368.23335376},{"$f":"I917","v":16099579.747460937},{"$f":"J917","v":359080.81808806304},{"$f":"K917","v":-2507.73},null,null,{"$f":"N917","v":24328945.967447825},{"$f":"O917","v":8109648.6558159404},null,{"$f":"Q917","v":10630026.175015321},{"$f":"R917","v":3543342.05833844},null,{"$f":"T917","v":2941181.458016729},{"$f":"U917","v":8143335.5917132013},{"$f":"V917","v":2943685.5648022117},{"$f":"W917","v":492885.26393202448},{"$f":"X917","v":1578491.8689967694},null,null,0,0,0,0]
["  Income Taxes - Federal",null,null,{"$f":"+'G+T+D+R+M'!H21","v":48273748.138589978},{"$f":"F1143","v":48273748.239365205},0,{"$f":"G1143","v":-22765747.929013073},{"$f":"H1143","v":25917634.741921112},{"$f":"I1143","v":43832955.8933165},{"$f":"J1143","v":-1115827.3772040685},{"$f":"K1143","v":2404732.910345051},null,null,{"$f":"N1143","v":-17074310.946759805},{"$f":"O1143","v":-5691436.9822532684},null,{"$f":"Q1143","v":19438226.056440834},{"$f":"R1143","v":6479408.685480278},null,{"$f":"T1143","v":9741669.3491536472},{"$f":"U1143","v":19551653.956442051},{"$f":"V1143","v":8887890.8125785645},{"$f":"W1143","v":1206607.4007917291},{"$f":"X1143","v":4445134.3743505236},null,null,0,0,0,0]
["  Income Taxes - State",null,null,{"$f":"+'G+T+D+R+M'!H22","v":10751193.140442779},{"$f":"F1125","v":10751193.154136455},0,{"$f":"G1125","v":1098105.4703066538},{"$f":"H1125","v":3521776.1135051725},{"$f":"I1125","v":5956170.7149039544},{"$f":"J1125","v":-151622.4085632411},{"$f":"K1125","v":326763.26398391201},null,null,{"$f":"N1125","v":823579.10272999038},{"$f":"O1125","v":274526.36757666344},null,{"$f":"Q1125","v":2641332.0851288792},{"$f":"R1125","v":880444.02837629314},null,{"$f":"T1125","v":1323731.0719570611},{"$f":"U1125","v":2656745.0528941518},{"$f":"V1125","v":1207716.7486488433},{"$f":"W1125","v":163957.90606669735},{"$f":"X1125","v":604019.93533720297},null,null,0,0,0,0]
["  Income Taxes Deferred",null,null,{"$f":"+'G+T+D+R+M'!H23","v":63481630.189761199},{"$f":"F1029","v":63481630.189761236},0,{"$f":"G1029","v":53668130.464068398},{"$f":"H1029","v":13868844.263264228},{"$f":"I1029","v":-4071437.1154162362},{"$f":"J1029","v":16092.57784482534},{"$f":"K1029","v":0},null,null,{"$f":"N1029","v":40251097.848051287},{"$f":"O1029","v":13417032.616017099},null,{"$f":"Q1029","v":10401633.197448175},{"$f":"R1029","v":3467211.0658160569},null,{"$f":"T1029","v":-738906.78168941475},{"$f":"U1029","v":-2077434.2598429136},{"$f":"V1029","v":-733477.53333803173},{"$f":"W1029","v":-128572.12278009928},{"$f":"X1029","v":-393046.41776577616},null,null,0,0,0,0]
["  Investment Tax Credit Adj",null,null,{"$f":"+'G+T+D+R+M'!H24","v":-4098178.1855751085},{"$f":"F929","v":-4098178.1855751085},0,{"$f":"G929","v":-2068327.9779244587},{"$f":"H929","v":-952643.92576029792},{"$f":"I929","v":-1077206.2818903516},{"$f":"J929","v":0},{"$f":"K929","v":0},null,null,{"$f":"N929","v":-1551245.983443344},{"$f":"O929","v":-517081.99448111467},null,{"$f":"Q929","v":-714482.94432022341},{"$f":"R929","v":-238160.98144007448},null,{"$f":"T929","v":-196791.4189346905},{"$f":"U929","v":-544862.18848775746},{"$f":"V929","v":-196958.96613791931},{"$f":"W929","v":-32978.444834406},{"$f":"X929","v":-105615.26349557824},null,null,0,0,0,0]
["  Misc Revenues & Expense",null,null,{"$f":"+'G+T+D+R+M'!H25","v":682016.99000902602},{"$f":"F221","v":682016.9900090259},0,{"$f":"G221","v":-196415.12894219923},{"$f":"H221","v":666.44783489331485},{"$f":"I221","v":-53483.398883668393},{"$f":"J221","v":931249.07000000018},{"$f":"K221","v":0},null,null,{"$f":"N221","v":-147311.3467066494},{"$f":"O221","v":-49103.782235549807},null,{"$f":"Q221","v":499.83587616998608},{"$f":"R221","v":166.61195872332871},null,{"$f":"T221","v":-9770.7134953734785},{"$f":"U221","v":-27052.46177397015},{"$f":"V221","v":-9779.0322306545277},{"$f":"W221","v":-1637.3830614377405},{"$f":"X221","v":-5243.8083222324985},null,null,0,0,0,0]
["Total Operating Expenses",null,null,{"$f":"+'G+T+D+R+M'!H27","v":1685703501.1904862},{"$f":"SUM(E18:E26)","v":1685703501.304955},{"$f":"ROUND(D27-E27,0)","v":0},{"$f":"SUM(G18:G26)","v":1208572012.4334624},{"$f":"SUM(H18:H26)","v":210232657.34277582},{"$f":"SUM(I18:I26)","v":215130434.21057293},{"$f":"SUM(J18:J26)","v":42483789.008673899},{"$f":"SUM(K18:K26)","v":9284608.3094700426},null,null,{"$f":"SUM(N18:N26)","v":535129936.32977235},{"$f":"SUM(O18:O26)","v":673442076.10369003},null,{"$f":"SUM(Q18:Q26)","v":155106650.9200919},{"$f":"SUM(R18:R26)","v":55126006.42268385},null,{"$f":"SUM(T18:T26)","v":44330291.727617495},{"$f":"SUM(U18:U26)","v":116274242.3035713},{"$f":"SUM(V18:V26)","v":29117290.005909842},{"$f":"SUM(W18:W26)","v":11089099.077463247},{"$f":"SUM(X18:X26)","v":14319511.096011106},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,{"$f":"+'G+T+D+R+M'!H29","v":418021469.48683906},{"$f":"E15-E27","v":418021469.67404175},{"$f":"ROUND(D29-E29,0)","v":0},{"$f":"G15-G27","v":212118177.77906775},{"$f":"H15-H27","v":98423646.000730753},{"$f":"I15-I27","v":103125948.28728369},{"$f":"J15-J27","v":-1274724.8573575541},{"$f":"K15-K27","v":5628422.4643174466},null,null,{"$f":"N15-N27","v":530387706.32962525},{"$f":"O15-O27","v":-318269528.55055749},null,{"$f":"Q15-Q27","v":72105428.457471371},{"$f":"R15-R27","v":26318217.543259501},null,{"$f":"T15-T27","v":26254927.450730361},{"$f":"U15-U27","v":25903975.404519543},{"$f":"V15-V27","v":35341279.207062706},{"$f":"W15-W27","v":-2316950.6710554529},{"$f":"X15-X27","v":17942716.896026548},null,null,null,{"$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,{"$f":"+'G+T+D+R+M'!H33","v":10912081613.726339},{"$f":"F1671","v":10912081613.726336},{"$f":"+D33-E33","v":0},{"$f":"G1671","v":5509579100.953104},{"$f":"H1671","v":2502632818.574718},{"$f":"I1671","v":2832968809.6021342},{"$f":"J1671","v":66900884.59637934},{"$f":"K1671","v":0},null,null,{"$f":"N1671","v":3973639608.2941828},{"$f":"O1671","v":1535939492.6589203},null,{"$f":"Q1671","v":1876974613.9310386},{"$f":"R1671","v":625658204.6436795},null,{"$f":"T1671","v":525057751.47293162},{"$f":"U1671","v":1453742836.4442341},{"$f":"V1671","v":501370135.45701516},{"$f":"W1671","v":83948487.738353178},{"$f":"X1671","v":268849598.48960036},null,null,{"$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":18651669.85254151},{"$f":"F1680","v":18651669.85254151},{"$f":"ROUND(D34-E34,0)","v":0},{"$f":"G1680","v":14084155.546289619},{"$f":"H1680","v":427398.27394419973},{"$f":"I1680","v":4140116.03230769},{"$f":"J1680","v":0},{"$f":"K1680","v":0},null,null,{"$f":"N1680","v":0},{"$f":"O1680","v":14084155.546289619},null,{"$f":"Q1680","v":320548.70545814978},{"$f":"R1680","v":106849.56848604993},null,{"$f":"T1680","v":756344.74310930842},{"$f":"U1680","v":2094113.9314540643},{"$f":"V1680","v":756988.69113849988},{"$f":"W1680","v":126748.78570137861},{"$f":"X1680","v":405919.88090443861},null,null,0,0,0,0]
["  Misc Deferred Debits",null,null,{"$f":"+'G+T+D+R+M'!H40","v":170287197.35502279},{"$f":"F1781+F1792","v":170287197.35502279},{"$f":"ROUND(D35-E35,0)","v":0},{"$f":"G1781+G1792","v":50430428.41677326},{"$f":"H1781+H1792","v":15698149.889513744},{"$f":"I1781+I1792","v":30267348.892346803},{"$f":"J1781+J1792","v":132495.12657373352},{"$f":"K1781+K1792","v":73758775.029815257},null,null,{"$f":"N1781+N1792","v":37822821.312579945},{"$f":"O1781+O1792","v":12607607.104193315},null,{"$f":"Q1781+Q1792","v":11773612.417135308},{"$f":"R1781+R1792","v":3924537.472378436},null,{"$f":"T1781+T1792","v":5529446.5285364492},{"$f":"U1781+U1792","v":15309541.203441709},{"$f":"V1781+V1792","v":5534154.2709079143},{"$f":"W1781+W1792","v":926628.55064150295},{"$f":"X1781+X1792","v":2967578.3388192276},null,null,{"$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":15449003.60192525},{"$f":"F1686","v":15449003.601925239},0,{"$f":"G1686","v":15449003.601925246},{"$f":"H1686","v":0},{"$f":"I1686","v":0},{"$f":"J1686","v":0},{"$f":"K1686","v":0},null,null,{"$f":"N1686","v":11586752.701443935},{"$f":"O1686","v":3862250.9004813116},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":13702489.247671839},{"$f":"F1771","v":13702489.247671839},0,{"$f":"G1771","v":6594500.163279349},{"$f":"H1771","v":2343730.7388892253},{"$f":"I1771","v":2120801.3498383425},{"$f":"J1771","v":10884.429511081644},{"$f":"K1771","v":2632572.5661538402},null,null,{"$f":"N1771","v":4945875.1224595122},{"$f":"O1771","v":1648625.0408198372},null,{"$f":"Q1771","v":1757798.0541669191},{"$f":"R1771","v":585932.68472230632},null,{"$f":"T1771","v":387442.5111789098},{"$f":"U1771","v":1072723.4739040744},{"$f":"V1771","v":387772.37774276402},{"$f":"W1771","v":64927.889389617223},{"$f":"X1771","v":207935.09762297722},null,null,0,0,0,0]
["  Fuel Stock",null,null,{"$f":"+'G+T+D+R+M'!H38","v":97675186.449390978},{"$f":"F1735","v":97675186.449390993},0,{"$f":"G1735","v":97675186.449390993},{"$f":"H1735","v":0},{"$f":"I1735","v":0},{"$f":"J1735","v":0},{"$f":"K1735","v":0},null,null,{"$f":"N1735","v":0},{"$f":"O1735","v":97675186.449390993},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":86820549.438081697},{"$f":"F1763","v":86820549.438081697},{"$f":"ROUND(D40-E40,0)","v":0},{"$f":"G1763","v":75594176.042740613},{"$f":"H1763","v":578699.09248802438},{"$f":"I1763","v":10647674.302853074},{"$f":"J1763","v":0},{"$f":"K1763","v":0},null,null,{"$f":"N1763","v":56695632.032055445},{"$f":"O1763","v":18898544.010685153},null,{"$f":"Q1763","v":434024.31936601829},{"$f":"R1763","v":144674.7731220061},null,{"$f":"T1763","v":1945190.0435781018},{"$f":"U1763","v":5385704.8742572386},{"$f":"V1763","v":1946846.1683894088},{"$f":"W1763","v":325976.31996273989},{"$f":"X1763","v":1043956.896665585},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,{"$f":"+'G+T+D+R+M'!H41","v":26232064.780468192},{"$f":"F1813","v":26232064.782345284},0,{"$f":"G1813","v":15026605.5329936},{"$f":"H1813","v":4853754.4546008948},{"$f":"I1813","v":5482812.4449218083},{"$f":"J1813","v":716640.76195920643},{"$f":"K1813","v":152251.58786978415},null,null,{"$f":"N1813","v":11269954.149745198},{"$f":"O1813","v":3756651.3832483999},null,{"$f":"Q1813","v":3640315.8409506716},{"$f":"R1813","v":1213438.6136502237},null,{"$f":"T1813","v":1001637.7168683929},{"$f":"U1813","v":2773263.8010294233},{"$f":"V1813","v":1002490.5060754542},{"$f":"W1813","v":167855.15531430367},{"$f":"X1813","v":537565.26563423383},null,null,0,0,0,0]
["  Weatherization Loans",null,null,{"$f":"+'G+T+D+R+M'!H42","v":4637895.4428546047},{"$f":"F1712","v":4637895.4428546047},0,{"$f":"G1712","v":0},{"$f":"H1712","v":0},{"$f":"I1712","v":0},{"$f":"J1712","v":0},{"$f":"K1712","v":4637895.4428546047},null,null,{"$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,{"$f":"+'G+T+D+R+M'!H45","v":11345537669.894293},{"$f":"SUM(E33:E43)","v":11345537669.896166},{"$f":"ROUND(D44-E44,0)","v":0},{"$f":"SUM(G33:G43)","v":5784433156.7064962},{"$f":"SUM(H33:H43)","v":2526534551.0241542},{"$f":"SUM(I33:I43)","v":2885627562.624402},{"$f":"SUM(J33:J43)","v":67760904.914423361},{"$f":"SUM(K33:K43)","v":81181494.626693472},null,null,{"$f":"SUM(N33:N43)","v":4095960643.6124668},{"$f":"SUM(O33:O43)","v":1688472513.0940287},null,{"$f":"SUM(Q33:Q43)","v":1894900913.2681158},{"$f":"SUM(R33:R43)","v":631633637.75603855},null,{"$f":"SUM(T33:T43)","v":534677813.01620275},{"$f":"SUM(U33:U43)","v":1480378183.7283208},{"$f":"SUM(V33:V43)","v":510998387.47126919},{"$f":"SUM(W33:W43)","v":85560624.43936272},{"$f":"SUM(X33:X43)","v":274012553.9692468},null,null,{"$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":-3234910019.9541745},{"$f":"F2115","v":-3234910019.954175},{"$f":"ROUND(D48-E48,0)","v":0},{"$f":"G2115","v":-1687822220.4252734},{"$f":"H2115","v":-654227112.86409187},{"$f":"I2115","v":-888908455.16862857},{"$f":"J2115","v":-3952231.4961808431},{"$f":"K2115","v":0},null,null,{"$f":"N2115","v":-1206111156.7066195},{"$f":"O2115","v":-481711063.71865416},null,{"$f":"Q2115","v":-490670334.6480689},{"$f":"R2115","v":-163556778.21602297},null,{"$f":"T2115","v":-111352434.53202686},{"$f":"U2115","v":-558238488.76899004},{"$f":"V2115","v":-116925083.1919326},{"$f":"W2115","v":-28791300.970152773},{"$f":"X2115","v":-73601147.705526322},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,{"$f":"+'G+T+D+R+M'!H49","v":-221249967.4620862},{"$f":"F2162","v":-221249967.46208617},0,{"$f":"G2162","v":-97506318.954842418},{"$f":"H2162","v":-35224009.217302874},{"$f":"I2162","v":-33761145.717673019},{"$f":"J2162","v":-54758493.572267883},{"$f":"K2162","v":0},null,null,{"$f":"N2162","v":-72312312.472097158},{"$f":"O2162","v":-25194006.482745249},null,{"$f":"Q2162","v":-26418006.912977155},{"$f":"R2162","v":-8806002.3043257184},null,{"$f":"T2162","v":-6167717.2537302412},{"$f":"U2162","v":-17076740.129387625},{"$f":"V2162","v":-6172968.4165185522},{"$f":"W2162","v":-1033590.4091115891},{"$f":"X2162","v":-3310129.5089250132},null,null,0,0,0,0]
["  Accum Deferred Income Taxes",null,null,{"$f":"+'G+T+D+R+M'!H50","v":-1804104718.8182199},{"$f":"F1943","v":-1804104718.8182199},0,{"$f":"G1943","v":-921559689.7977531},{"$f":"H1943","v":-406917605.57860744},{"$f":"I1943","v":-465017127.48261291},{"$f":"J1943","v":-10610295.959246961},{"$f":"K1943","v":0},null,null,{"$f":"N1943","v":-691169767.34831476},{"$f":"O1943","v":-230389922.44943827},null,{"$f":"Q1943","v":-305188204.18395555},{"$f":"R1943","v":-101729401.39465186},null,{"$f":"T1943","v":-84662872.071746185},{"$f":"U1943","v":-236279898.90622568},{"$f":"V1943","v":-84376200.192664742},{"$f":"W1943","v":-14468881.163350977},{"$f":"X1943","v":-45229275.148625314},null,null,0,0,0,0]
["  Unamortized ITC",null,null,{"$f":"+'G+T+D+R+M'!H51","v":-80741.263229999764},{"$f":"F1954","v":-80741.263229999779},0,{"$f":"G1954","v":-40749.671231812586},{"$f":"H1954","v":-18768.74808543214},{"$f":"I1954","v":-21222.843912755045},{"$f":"J1954","v":0},{"$f":"K1954","v":0},null,null,{"$f":"N1954","v":-30562.253423859438},{"$f":"O1954","v":-10187.417807953147},null,{"$f":"Q1954","v":-14076.561064074105},{"$f":"R1954","v":-4692.1870213580351},null,{"$f":"T1954","v":-3877.1344334266014},{"$f":"U1954","v":-10734.736117529292},{"$f":"V1954","v":-3880.4354057676687},{"$f":"W1954","v":-649.73292392779013},{"$f":"X1954","v":-2080.8050321036931},null,null,0,0,0,0]
["  Customer Advance For Construction",null,null,{"$f":"+'G+T+D+R+M'!H52","v":-9924957.6599148959},{"$f":"F1878","v":-9924957.6599148959},0,{"$f":"G1878","v":0},{"$f":"H1878","v":-6320173.3706841264},{"$f":"I1878","v":-3604784.289230769},{"$f":"J1878","v":0},{"$f":"K1878","v":0},null,null,{"$f":"N1878","v":0},{"$f":"O1878","v":0},null,{"$f":"Q1878","v":-4740130.0280130953},{"$f":"R1878","v":-1580043.3426710316},null,{"$f":"T1878","v":-658546.6750029698},{"$f":"U1878","v":-1823337.5444207522},{"$f":"V1878","v":-659107.35825933167},{"$f":"W1878","v":-110359.71644512851},{"$f":"X1878","v":-353432.99510258686},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,{"$f":"+'G+T+D+R+M'!H54","v":-30313046.917292383},{"$f":"+ACCT2281+Acct2282+Acct2283+Acct254+Acct22842+ACCT25398+Acct25399+Acct2283S","v":-30313046.917292379},0,{"$f":"(G1848+G1852+G1857+G1860+G1866+G1870+G1882+G1889)","v":-18019782.572360657},{"$f":"(H1848+H1852+H1857+H1860+H1866+H1870+H1882+H1889)","v":-4214414.4222675227},{"$f":"(I1848+I1852+I1857+I1860+I1866+I1870+I1882+I1889)","v":-6878752.479352545},{"$f":"(J1848+J1852+J1857+J1860+J1866+J1870+J1882+J1889)","v":-1200097.4433116554},{"$f":"(K1848+K1852+K1857+K1860+K1866+K1870+K1882+K1889)","v":0},null,null,{"$f":"(N1848+N1852+N1857+N1860+N1866+N1870+N1882+N1889)","v":-12907884.373383235},{"$f":"(O1848+O1852+O1857+O1860+O1866+O1870+O1882+O1889)","v":-5111898.1989774173},null,{"$f":"(Q1848+Q1852+Q1857+Q1860+Q1866+Q1870+Q1882+Q1889)","v":-3160810.8167006425},{"$f":"(R1848+R1852+R1857+R1860+R1866+R1870+R1882+R1889)","v":-1053603.6055668807},null,{"$f":"(T1848+T1852+T1857+T1860+T1866+T1870+T1882+T1889)","v":-1256657.6000065494},{"$f":"(U1848+U1852+U1857+U1860+U1866+U1870+U1882+U1889)","v":-3479344.8506338364},{"$f":"(V1848+V1852+V1857+V1860+V1866+V1870+V1882+V1889)","v":-1257727.511832162},{"$f":"(W1848+W1852+W1857+W1860+W1866+W1870+W1882+W1889)","v":-210591.56726394998},{"$f":"(X1848+X1852+X1857+X1860+X1866+X1870+X1882+X1889)","v":-674430.94961604709},null,null,0,0,0,0]
["Total Rate Base Deductions",null,null,{"$f":"+'G+T+D+R+M'!H56","v":-5316209219.6372261},{"$f":"SUM(E48:E54)","v":-5316209219.6372261},{"$f":"ROUND(D55-E55,0)","v":0},{"$f":"SUM(G48:G54)","v":-2724948761.4214611},{"$f":"SUM(H48:H54)","v":-1106922084.2010393},{"$f":"SUM(I48:I54)","v":-1398191487.9814107},{"$f":"SUM(J48:J54)","v":-86146886.033315033},{"$f":"SUM(K48:K54)","v":0},null,null,{"$f":"SUM(N48:N54)","v":-1982531683.1538386},{"$f":"SUM(O48:O54)","v":-742417078.26762307},null,{"$f":"SUM(Q48:Q54)","v":-830191563.15077949},{"$f":"SUM(R48:R54)","v":-276730521.05025983},null,{"$f":"SUM(T48:T54)","v":-204102105.26694623},{"$f":"SUM(U48:U54)","v":-816908544.9357754},{"$f":"SUM(V48:V54)","v":-209394967.10661313},{"$f":"SUM(W48:W54)","v":-44615373.559248343},{"$f":"SUM(X48:X54)","v":-123170497.11282739},null,null,{"$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":6029328450.2570658},{"$f":"E44+E55","v":6029328450.2589397},{"$f":"ROUND(D57-E57,0)","v":0},{"$f":"G44+G55","v":3059484395.2850351},{"$f":"H44+H55","v":1419612466.8231149},{"$f":"I44+I55","v":1487436074.6429913},{"$f":"J44+J55","v":-18385981.118891671},{"$f":"K44+K55","v":81181494.626693472},null,null,{"$f":"N44+N55","v":2113428960.4586282},{"$f":"O44+O55","v":946055434.82640564},null,{"$f":"Q44+Q55","v":1064709350.1173363},{"$f":"R44+R55","v":354903116.70577872},null,{"$f":"T44+T55","v":330575707.74925649},{"$f":"U44+U55","v":663469638.79254544},{"$f":"V44+V55","v":301603420.36465609},{"$f":"W44+W55","v":40945250.880114377},{"$f":"X44+X55","v":150842056.85641941},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,{"$f":"+'G+T+D+R+M'!H61","v":6.9331348082225699E-2},{"$f":"(E29/E57)","v":6.9331348113252825E-2},null,{"$f":"(G29/G57)","v":6.9331348153291006E-2},{"$f":"(H29/H57)","v":6.9331348026964348E-2},{"$f":"(I29/I57)","v":6.9331348113252922E-2},{"$f":"(J29/J57)","v":6.9331348113251839E-2},{"$f":"(K29/K57)","v":6.9331348113252797E-2}]
[]
["Return On Equity",null,null,{"$f":"+'G+T+D+R+M'!H63","v":8.4822311310076531E-2},{"$f":"(+E59-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":8.4822311370204295E-2},null,{"$f":"(+G59-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":8.482231144779466E-2},{"$f":"(+H59-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":8.4822311202985043E-2},{"$f":"(+I59-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":8.4822311370204476E-2},{"$f":"(+J59-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":8.482231137020238E-2},{"$f":"(+K59-Inputs!$M$19-Inputs!$M$20)/Inputs!$K$21","v":8.482231137020424E-2}]
[]
[]
[]
["Total Rate Base",null,null,{"$f":"+'G+T+D+R+M'!H83","v":6029328450.2570658},{"$f":"+E57","v":6029328450.2589397},{"$f":"ROUND(D65-E65,0)","v":0},{"$f":"+G57","v":3059484395.2850351},{"$f":"+H57","v":1419612466.8231149},{"$f":"+I57","v":1487436074.6429913},{"$f":"+J57","v":-18385981.118891671},{"$f":"+K57","v":81181494.626693472},null,null,{"$f":"+N57","v":2113428960.4586282},{"$f":"+O57","v":946055434.82640564},null,{"$f":"+Q57","v":1064709350.1173363},{"$f":"+R57","v":354903116.70577872},null,{"$f":"+T57","v":330575707.74925649},{"$f":"+U57","v":663469638.79254544},{"$f":"+V57","v":301603420.36465609},{"$f":"+W57","v":40945250.880114377},{"$f":"+X57","v":150842056.85641941},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,{"$f":"+'G+T+D+R+M'!H86","v":418021469.48683918},{"$f":"+$D59*E65","v":418021469.48696899},{"$f":"ROUND(D67-E67,0)","v":0},{"$f":"+$D59*G65","v":212118177.56164458},{"$f":"+$D59*H65","v":98423646.079180464},{"$f":"+$D59*I65","v":103125948.24113268},{"$f":"+$D59*J65","v":-1274724.8567871079},{"$f":"+$D59*K65","v":5628422.4617986204},null,null,{"$f":"+$D59*N65","v":146526878.90461355},{"$f":"+$D59*O65","v":65591298.657030918},null,{"$f":"+$D59*Q65","v":73817734.559385359},{"$f":"+$D59*R65","v":24605911.519795116},null,{"$f":"+$D59*T65","v":22919259.461491816},{"$f":"+$D59*U65","v":45999244.46911452},{"$f":"+$D59*V65","v":20910571.720091812},{"$f":"+$D59*W65","v":2838789.4410832678},{"$f":"+$D59*X65","v":10458083.149351293},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,{"$f":"+'G+T+D+R+M'!H87","v":1218268345.7712607},{"$f":"+E18","v":1218268345.7712607},{"$f":"ROUND(D68-E68,0)","v":0},{"$f":"+G18","v":967942359.38794971},{"$f":"+H18","v":103994924.50068754},{"$f":"+I18","v":99747053.26891093},{"$f":"+J18","v":40028388.748571351},{"$f":"+K18","v":6555619.8651410798},null,null,{"$f":"+N18","v":354815532.41088265},{"$f":"+O18","v":613126826.97706687},null,{"$f":"+Q18","v":75428351.288525745},{"$f":"+R18","v":28566573.212161779},null,{"$f":"+T18","v":18009549.073177885},{"$f":"+U18","v":68164793.058682561},{"$f":"+V18","v":4768160.1991795674},{"$f":"+W18","v":6506520.7707985723},{"$f":"+X18","v":2298030.1670723716},null,null,{"$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,{"$f":"+'G+T+D+R+M'!H89","v":262390668.28178853},{"$f":"+E19","v":262390668.28178856},{"$f":"ROUND(D70-E70,0)","v":0},{"$f":"+G19","v":167194487.68347269},44638229.727969401,49907130.014384657,{"$f":"+J19","v":650820.85596177203},0,null,null,{"$f":"+N19","v":125379452.08804208},41815035.595430627,null,33478672.295977049,11159557.43199235,null,{"$f":"+T19","v":12384619.730296029},17984397.749387536,11374297.274287062,2735680.9002209581,5428134.3601930737,null,null,{"$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":22885961.172042295},{"$f":"+E20","v":22885961.172042299},0,11260825.840280883,5069857.2399999872,4789671.3677862296,1765606.7239751965,0,null,null,8304197.1895282734,2956628.6507526087,null,3802392.9299999909,1267464.3099999968,null,875009.95913562202,2422665.804556455,875754.93812019448,146634.78632920783,469605.87964475021,null,null,{"$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":63068115.692166522},{"$f":"+E21","v":63068115.69216653},0,32438594.623263761,14173368.23335376,16099579.747460937,359080.81808806304,-2507.73,null,null,24328945.967447825,8109648.6558159404,null,10630026.175015321,3543342.05833844,null,2941181.458016729,8143335.5917132013,2943685.5648022117,492885.26393202448,1578491.8689967694,null,null,{"$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":48273748.244175352},{"$f":"+E22","v":48273748.239365205},0,-22765747.929013073,25917634.741921112,43832955.8933165,-1115827.3772040685,2404732.910345051,null,null,-17074310.946759805,-5691436.9822532684,null,19438226.056440834,6479408.685480278,null,9741669.3491536472,19551653.956442051,8887890.8125785645,1206607.4007917291,4445134.3743505236,null,null,{"$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,{"$f":"+'G+T+D+R+M'!H94","v":10751193.140442776},{"$f":"+E23","v":10751193.154136455},0,{"$f":"+G23","v":1098105.4703066538},{"$f":"+H23","v":3521776.1135051725},{"$f":"+I23","v":5956170.7149039544},{"$f":"+J23","v":-151622.4085632411},{"$f":"+K23","v":326763.26398391201},null,null,{"$f":"+N23","v":823579.10272999038},{"$f":"+O23","v":274526.36757666344},null,{"$f":"+Q23","v":2641332.0851288792},{"$f":"+R23","v":880444.02837629314},null,{"$f":"+T23","v":1323731.0719570611},{"$f":"+U23","v":2656745.0528941518},{"$f":"+V23","v":1207716.7486488433},{"$f":"+W23","v":163957.90606669735},{"$f":"+X23","v":604019.93533720297},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":63481630.189761221},{"$f":"+E24","v":63481630.189761236},0,{"$f":"+G24","v":53668130.464068398},13868844.263264228,-4071437.1154162362,{"$f":"+J24","v":16092.57784482534},0,null,null,{"$f":"+N24","v":40251097.848051287},13417032.616017099,null,10401633.197448175,3467211.0658160569,null,{"$f":"+T24","v":-738906.78168941475},-2077434.2598429136,-733477.53333803173,-128572.12278009928,-393046.41776577616,null,null,{"$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":-4098178.185575108},{"$f":"+E25","v":-4098178.1855751085},0,-2068327.9779244587,-952643.92576029792,-1077206.2818903516,0,0,null,null,-1551245.983443344,-517081.99448111467,null,-714482.94432022341,-238160.98144007448,null,-196791.4189346905,-544862.18848775746,-196958.96613791931,-32978.444834406,-105615.26349557824,null,null,{"$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":682016.9900090259},{"$f":"+E26","v":682016.9900090259},0,-196415.12894219923,666.44783489331485,-53483.398883668393,931249.07000000018,0,null,null,-147311.3467066494,-49103.782235549807,null,499.83587616998608,166.61195872332871,null,-9770.7134953734785,-27052.46177397015,-9779.0322306545277,-1637.3830614377405,-5243.8083222324985,null,null,{"$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":-255900992.97899714},{"$f":"-(+F100+F101+F115+F125+F130+F167)-F131-F132-F133","v":-255900992.97899714},0,{"$f":"-(+G101+G100+G115+G125+G130+G167)-G131-G132-G133","v":-201681867.46783102},{"$f":"-(+H101+H100+H115+H125+H130+H167)-H131-H132-H133","v":-34307591.863684744},-11690825.797584722,-8213376.1754447324,-7331.6744519518979,null,null,{"$f":"-(+N101+N100+N115+N125+N130+N167)-N131-N132-N133","v":-145636297.17101517},-56045570.296815813,null,{"$f":"-(+Q101+Q100+Q115+Q125+Q130+Q167)-Q131-Q132-Q133","v":-20228447.070495926},-14079144.793188818,null,{"$f":"-(+T101+T100+T115+T125+T130+T167)-T131-T132-T133","v":-2452458.6480768793},-5434903.0624624286,-2297094.1465640054,-333195.06630721933,-1173174.8741741905,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,{"$f":"+'G+T+D+R+M'!H101","v":1847823977.8039134},{"$f":"SUM(E67:E80)","v":1847823977.8129268},{"$f":"ROUND(D82-E82,0)","v":0},{"$f":"SUM(G67:G80)","v":1219008322.527276},{"$f":"SUM(H67:H80)","v":274348711.55827165},{"$f":"SUM(I67:I80)","v":306565556.65412098},{"$f":"SUM(J67:J80)","v":32995687.976442058},{"$f":"SUM(K67:K80)","v":14905699.096816711},null,null,{"$f":"SUM(N67:N80)","v":536020518.0633707},682987804.4639051,null,208695938.40898135,65652773.149290167,null,64797092.541032434,156838583.71022341,47730767.579437651,13594693.452239297,23604419.371188208,null,null,{"$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":1847823978}]
[]
[]
[]
[]
[{"$f":"TestPeriod","v":"12 Months Ended June 2015"},null,null,null,null,null,null,null,null,null,null,null,{"$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":"($E59-G59)*G57*(1/(1-TotTaxRate))","v":-0.19741847620896241},{"$f":"($E59-H59)*H57*(1/(1-TotTaxRate))","v":0.19741848666333636},{"$f":"($E59-I59)*I57*(1/(1-TotTaxRate))","v":-2.3287443077420632E-7},{"$f":"($E59-J59)*J57*(1/(1-TotTaxRate))","v":-2.919648804502696E-8},{"$f":"($E59-K59)*K57*(1/(1-TotTaxRate))","v":3.6313866665070558E-9},{"$f":"ABS(SUM(AH93:AL93))","v":2.4798515820286206E-7}]
[{"$f":"ROW()","v":94},null,null,"S",null,{"$f":"'JAM Download'!$E4","v":680975839.26999986},{"$f":"'JAM Download'!I73","v":1241508736.4641314},{"$f":"'JAM Download'!J73","v":279237106.26862556},{"$f":"'JAM Download'!L73","v":314571389.93600595},{"$f":"'JAM Download'!M73","v":33648343.282977335},{"$f":"'JAM Download'!N73","v":15141886.668259798},null,0.75,{"$f":"+$G94*$M94","v":931131552.34809852},{"$f":"+$G94*(1-$M94)","v":310377184.11603284},0.75,{"$f":"+$H94*$P94","v":209427829.70146918},{"$f":"+$H94*(1-$P94)","v":69809276.567156389},"DRB",{"$f":"+$I94*VLOOKUP($S94,DisFac,2)","v":69912019.506936938},{"$f":"+$I94*VLOOKUP($S94,DisFac,3)","v":140314309.98162678},{"$f":"+$I94*VLOOKUP($S94,DisFac,4)","v":63784796.382819392},{"$f":"+$I94*VLOOKUP($S94,DisFac,5)","v":8659333.1304859649},{"$f":"+$I94*VLOOKUP($S94,DisFac,6)","v":31900930.934136987},8659333.1304859649,"UACCT440S",null,{"$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,{"$f":"AH93+G94","v":1241508736.2667129},{"$f":"AI93+H94","v":279237106.46604407},{"$f":"AJ93+I94","v":314571389.93600571},{"$f":"AK93+J94","v":33648343.282977305},{"$f":"AL93+K94","v":15141886.668259801},{"$f":"SUM(AH94:AL94)","v":1884107462.6199999}]
[{"$f":"ROW()","v":95}]
[{"$f":"ROW()","v":96},null,null,null,null,{"$f":"'JAM Download'!$E6","v":680975839.26999986},{"$f":"SUBTOTAL(9,G94:G95)","v":1241508736.4641314},{"$f":"SUBTOTAL(9,H94:H95)","v":279237106.26862556},{"$f":"SUBTOTAL(9,I94:I95)","v":314571389.93600595},{"$f":"SUBTOTAL(9,J94:J95)","v":33648343.282977335},{"$f":"SUBTOTAL(9,K94:K95)","v":15141886.668259798},null,null,{"$f":"SUM(N94:N94)","v":931131552.34809852},{"$f":"SUM(O94:O94)","v":310377184.11603284},null,{"$f":"SUM(Q94:Q94)","v":209427829.70146918},{"$f":"SUM(R94:R94)","v":69809276.567156389},null,{"$f":"SUM(T94:T94)","v":69912019.506936938},{"$f":"SUM(U94:U94)","v":140314309.98162678},{"$f":"SUM(V94:V94)","v":63784796.382819392},{"$f":"SUM(W94:W94)","v":8659333.1304859649},{"$f":"SUM(X94:X94)","v":31900930.934136987},8659333.1304859649,"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":1177462520.7099998},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'!$E14","v":1177462520.7099998},{"$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'!$E17","v":9630562.6399999969},null,null,null,null,null,null,0.75,{"$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,{"$f":"Acct444S","v":9630562.6399999969},{"$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":16038540.000000002},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":16038540.000000002},{"$f":"SUBTOTAL(9,G109:G109)","v":0},{"$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":1884107462.6199996},{"$f":"SUBTOTAL(9,G94:G116)","v":1241508736.4641314},{"$f":"SUBTOTAL(9,H94:H116)","v":279237106.26862556},{"$f":"SUBTOTAL(9,I94:I116)","v":314571389.93600595},{"$f":"SUBTOTAL(9,J94:J116)","v":33648343.282977335},{"$f":"SUBTOTAL(9,K94:K116)","v":15141886.668259798},null,null,{"$f":"+N116+N111+N106+N102+N96","v":931131552.34809852},{"$f":"+O116+O111+O106+O102+O96","v":310377184.11603284},{"$f":"+P116+P111+P106+P102+P96","v":0},{"$f":"+Q116+Q111+Q106+Q102+Q96","v":209427829.70146918},{"$f":"+R116+R111+R106+R102+R96","v":69809276.567156389},null,{"$f":"+T116+T111+T106+T102+T96","v":69912019.506936938},{"$f":"+U116+U111+U106+U102+U96","v":140314309.98162678},{"$f":"+V116+V111+V106+V102+V96","v":63784796.382819392},{"$f":"+W116+W111+W106+W102+W96","v":8659333.1304859649},{"$f":"+X116+X111+X106+X102+X96","v":31900930.934136987},8659333.1304859649,null,null,{"$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":149230391.68692645},{"$f":"VLOOKUP($E123,Func,2)*$F123","v":149230391.68692645},{"$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*$M123","v":111922793.76519483},{"$f":"+$G123*(1-$M123)","v":37307597.921731614},{"$f":"Demand","v":0.75},{"$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$43","v":149230391.68692645},{"$f":"SUM(G121:G124)","v":149230391.68692645},{"$f":"SUM(H121:H124)","v":0},{"$f":"SUM(I121:I124)","v":0},{"$f":"SUM(J121:J124)","v":0},{"$f":"SUM(K121:K124)","v":0},null,null,{"$f":"SUM(N121:N124)","v":111922793.76519483},{"$f":"SUM(O121:O124)","v":37307597.921731614},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$176","v":33318089},{"$f":"VLOOKUP($E131,Func,2)*$F131","v":22500413.719432238},{"$f":"VLOOKUP($E131,Func,3)*$F131","v":4888394.7888037032},{"$f":"VLOOKUP($E131,Func,5)*$F131","v":5040437.6157340836},{"$f":"VLOOKUP($E131,Func,6)*$F131","v":652655.30710571923},{"$f":"VLOOKUP($E131,Func,7)*$F131","v":236187.56892426082},null,0.5,{"$f":"+$G131*$M131","v":11250206.859716119},{"$f":"+$G131*(1-$M131)","v":11250206.859716119},0.5,{"$f":"+$H131*$P131","v":2444197.3944018516},{"$f":"+$H131*(1-$P131)","v":2444197.3944018516},"DRB",{"$f":"+$I131*VLOOKUP($S131,DisFac,2)","v":1120213.6754597644},{"$f":"+$I131*VLOOKUP($S131,DisFac,3)","v":2248283.0565139465},{"$f":"+$I131*VLOOKUP($S131,DisFac,4)","v":1022036.0060884953},{"$f":"+$I131*VLOOKUP($S131,DisFac,5)","v":138750.15285704471},{"$f":"+$I131*VLOOKUP($S131,DisFac,6)","v":511154.72481483442},138750.15285704471,"UACCT33",{"$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($S133,DisFac,2)","v":659045.30120619165},{"$f":"+$I133*VLOOKUP($S133,DisFac,3)","v":1322712.2794844252},{"$f":"+$I133*VLOOKUP($S133,DisFac,4)","v":601285.31032235071},{"$f":"+$I133*VLOOKUP($S133,DisFac,5)","v":81629.637528345425},{"$f":"+$I133*VLOOKUP($S133,DisFac,6)","v":300723.09145868872},81629.637528345425,"UACCTAGA",{"$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,{"$f":"F118+F125+F130","v":2033337854.306926},1390739128.1510577,279237106.26862556,314571389.93600595,33648343.282977335,15141886.668259798,null,null,{"$f":"+N125+N118+N130","v":1043054346.1132934},{"$f":"+O125+O118+O130","v":347684782.03776443},{"$f":"+P125+P118+P130","v":0},{"$f":"+Q125+Q118+Q130","v":209427829.70146918},{"$f":"+R125+R118+R130","v":69809276.567156389},null,{"$f":"+T125+T118+T130","v":69912019.506936938},{"$f":"+U125+U118+U130","v":140314309.98162678},{"$f":"+V125+V118+V130","v":63784796.382819392},{"$f":"+W125+W118+W130","v":8659333.1304859649},{"$f":"+X125+X118+X130","v":31900930.934136987},8659333.1304859649,null,null,{"$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'!$E63","v":5034.9202436862133},{"$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)*$F146","v":5034.9202436862133},{"$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":3924446.0302436859},{"$f":"SUM(G144:G146)","v":0},{"$f":"SUM(H144:H146)","v":0},{"$f":"SUM(I144:I146)","v":0},{"$f":"SUM(J144:J146)","v":3924446.0302436859},{"$f":"SUM(K144:K146)","v":0},null,null,{"$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'!$E67","v":845.00407973656149},{"$f":"VLOOKUP($E150,Func,2)*$F150","v":845.00407973656149},{"$f":"VLOOKUP($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*$M150","v":633.75305980242115},{"$f":"+$G150*(1-$M150)","v":211.25101993414037},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":845.00407973656149},{"$f":"SUM(G150)","v":845.00407973656149},{"$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":633.75305980242115},{"$f":"SUM(O150)","v":211.25101993414037},null,{"$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'!$E71","v":3278177.8899999997},{"$f":"VLOOKUP($E154,Func,2)*$F154","v":0},{"$f":"VLOOKUP($E154,Func,3)*$F154","v":0},{"$f":"VLOOKUP($E154,Func,5)*$F154","v":3278177.8899999997},{"$f":"VLOOKUP($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($S154,DisFac,2)","v":598879.98180008377},{"$f":"+$I154*VLOOKUP($S154,DisFac,3)","v":1658136.6163805856},{"$f":"+$I154*VLOOKUP($S154,DisFac,4)","v":599389.86514034076},{"$f":"+$I154*VLOOKUP($S154,DisFac,5)","v":100360.72989939996},{"$f":"+$I154*VLOOKUP($S154,DisFac,6)","v":321410.6967795894},100360.72989939996,"UACCT454S",{"$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":2310899.1348636197},{"$f":"VLOOKUP($E155,Func,2)*$F155","v":0},{"$f":"VLOOKUP($E155,Func,3)*$F155","v":2310899.1348636197},{"$f":"VLOOKUP($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":1733174.3511477148},{"$f":"+$H155*(1-$P155)","v":577724.78371590492},"PLNT",{"$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'!$E73","v":1563227.5222753186},{"$f":"VLOOKUP($E156,Func,2)*$F156","v":789197.45817316661},{"$f":"VLOOKUP($E156,Func,3)*$F156","v":358141.90415618784},{"$f":"VLOOKUP($E156,Func,5)*$F156","v":406814.67185063736},{"$f":"VLOOKUP($E156,Func,6)*$F156","v":9073.4880953269549},{"$f":"VLOOKUP($E156,Func,7)*$F156","v":0},null,0.75,{"$f":"+$G156*$M156","v":591898.09362987499},{"$f":"+$G156*(1-$M156)","v":197299.36454329165},0.75,{"$f":"+$H156*$P156","v":268606.42811714089},{"$f":"+$H156*(1-$P156)","v":89535.47603904696},"PLNT",{"$f":"+$I156*VLOOKUP($S156,DisFac,2)","v":74319.689610839516},{"$f":"+$I156*VLOOKUP($S156,DisFac,3)","v":205771.11008347207},{"$f":"+$I156*VLOOKUP($S156,DisFac,4)","v":74382.965012818604},{"$f":"+$I156*VLOOKUP($S156,DisFac,5)","v":12454.5460224292},{"$f":"+$I156*VLOOKUP($S156,DisFac,6)","v":39886.361121077956},12454.5460224292,"UACCT454SO",{"$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":7152304.5471389377},{"$f":"SUM(G154:G156)","v":789197.45817316661},{"$f":"SUM(H154:H156)","v":2669041.0390198077},{"$f":"SUM(I154:I156)","v":3684992.5618506372},{"$f":"SUM(J154:J156)","v":9073.4880953269549},{"$f":"SUM(K154:K156)","v":0},null,null,{"$f":"SUM(N154:N156)","v":591898.09362987499},{"$f":"SUM(O154:O156)","v":197299.36454329165},null,{"$f":"SUM(Q154:Q156)","v":2001780.7792648557},{"$f":"SUM(R154:R156)","v":667260.25975495193},null,{"$f":"SUM(T154:T156)","v":673199.67141092324},{"$f":"SUM(U154:U156)","v":1863907.7264640576},{"$f":"SUM(V154:V156)","v":673772.83015315933},{"$f":"SUM(W154:W156)","v":112815.27592182916},{"$f":"SUM(X154:X156)","v":361297.05790066737},112815.27592182916,"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'!$E81","v":5706864.1734222751},{"$f":"VLOOKUP($E162,Func,2)*$F162","v":0},{"$f":"VLOOKUP($E162,Func,3)*$F162","v":5706864.1734222751},{"$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":5706864.1734222751},"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":131078.80552769109},{"$f":"VLOOKUP($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)*$F163","v":131078.80552769109},null,0.75,{"$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'!$E83","v":50204311.461658359},{"$f":"VLOOKUP($E164,Func,2)*$F164","v":29161019.599219408},{"$f":"VLOOKUP($E164,Func,3)*$F164","v":21043291.862438958},{"$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*$M164","v":21870764.699414555},{"$f":"+$G164*(1-$M164)","v":7290254.899804852},0.75,{"$f":"+$H164*$P164","v":15782468.896829218},{"$f":"+$H164*(1-$P164)","v":5260822.9656097395},"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":55682319.740608327},{"$f":"SUM(G160:G164)","v":29161019.599219408},{"$f":"SUM(H160:H164)","v":26750156.035861231},{"$f":"SUM(I160:I164)","v":0},{"$f":"SUM(J160:J164)","v":0},{"$f":"SUM(K160:K164)","v":-228855.89447230892},null,null,{"$f":"SUM(N160:N164)","v":21870764.699414555},{"$f":"SUM(O160:O164)","v":7290254.899804852},null,{"$f":"SUM(Q160:Q164)","v":15782468.896829218},{"$f":"SUM(R160:R164)","v":10967687.139032014},null,{"$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":70387116.672070682},{"$f":"+G165+G157+G151+G147+G141","v":29951062.061472312},{"$f":"+H165+H157+H151+H147+H141","v":29419197.07488104},{"$f":"+I165+I157+I151+I147+I141","v":3684992.5618506372},{"$f":"+J165+J157+J151+J147+J141","v":7560720.8683390133},{"$f":"+K165+K157+K151+K147+K141","v":-228855.89447230892},null,null,{"$f":"+N165+N157+N151+N147+N141","v":22463296.54610423},{"$f":"+O165+O157+O151+O147+O141","v":7487765.5153680779},{"$f":"+P165+P157+P151+P147+P141","v":0},{"$f":"+Q165+Q157+Q151+Q147+Q141","v":17784249.676094074},{"$f":"+R165+R157+R151+R147+R141","v":11634947.398786966},null,{"$f":"+T165+T157+T151+T147+T141","v":673199.67141092324},{"$f":"+U165+U157+U151+U147+U141","v":1863907.7264640576},{"$f":"+V165+V157+V151+V147+V141","v":673772.83015315933},{"$f":"+W165+W157+W151+W147+W141","v":112815.27592182916},{"$f":"+X165+X157+X151+X147+X141","v":361297.05790066737},112815.27592182916,null,{"$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":2103724970.9789968},{"$f":"+G167+G135","v":1420690190.2125301},{"$f":"+H167+H135","v":308656303.34350657},{"$f":"+I167+I135","v":318256382.49785662},{"$f":"+J167+J135","v":41209064.151316345},{"$f":"+K167+K135","v":14913030.773787489},null,null,{"$f":"+N167+N135","v":1065517642.6593976},{"$f":"+O167+O135","v":355172547.55313253},{"$f":"+P167+P135","v":0},{"$f":"+Q167+Q135","v":227212079.37756327},{"$f":"+R167+R135","v":81444223.965943351},null,{"$f":"+T167+T135","v":70585219.178347856},{"$f":"+U167+U135","v":142178217.70809084},{"$f":"+V167+V135","v":64458569.212972552},{"$f":"+W167+W135","v":8772148.406407794},{"$f":"+X167+X135","v":32262227.992037654},8772148.406407794,null,null,{"$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":-23655.490804613324},{"$f":"VLOOKUP($E186,Func,2)*$F186","v":-23655.490804613324},{"$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*$M186","v":-17741.618103459994},{"$f":"+$G186*(1-$M186)","v":-5913.872701153331},{"$f":"+Demand","v":0.75},{"$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'!$E118","v":-23655.490804613324},{"$f":"SUM(G186)","v":-23655.490804613324},{"$f":"SUM(H186)","v":0},{"$f":"SUM(I186)","v":0},{"$f":"SUM(J186)","v":0},{"$f":"SUM(K186)","v":0},null,null,{"$f":"SUM(N186)","v":-17741.618103459994},{"$f":"SUM(O186)","v":-5913.872701153331},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($S197,DisFac,2)","v":-9770.7136993125787},{"$f":"+$I197*VLOOKUP($S197,DisFac,3)","v":-27052.462338622332},{"$f":"+$I197*VLOOKUP($S197,DisFac,4)","v":-9779.0324347672613},{"$f":"+$I197*VLOOKUP($S197,DisFac,5)","v":-1637.3830956139989},{"$f":"+$I197*VLOOKUP($S197,DisFac,6)","v":-5243.8084316838249},-1637.3830956139989,"UACCT421S",{"$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'!$E131","v":666.44684764831209},0,666.44684764831209,0,0,0,null,0.75,0,0,0.75,499.83513573623407,166.61171191207802,"PLNT",{"$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":4.2470285324554382E-3},2.1434519288692959E-3,9.8724500272224548E-4,1.1163316008638963E-3,0,0,null,0.75,1.6075889466519719E-3,5.3586298221732398E-4,0.75,7.4043375204168411E-4,2.4681125068056137E-4,"PLNT",2.0393910008594096E-4,5.64652183477201E-4,2.0411273278818668E-4,3.4176258284893215E-5,1.0945132622767444E-4,3.4176258284893215E-5,"UACCT421SO",0,0,0,0]
[{"$f":"ROW()","v":202},null,null,"SG","P",{"$f":"'JAM Download'!$E134","v":-172759.64028103781},-172759.64028103781,0,0,0,0,null,0.75,-129569.73021077836,-43189.910070259451,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT421SG",0,0,0,0]
[{"$f":"ROW()","v":203},null,null,null,null,{"$f":"'JAM Download'!$E135","v":-225576.58918636094},{"$f":"SUM(G197:G202)","v":-172759.63813758589},{"$f":"SUM(H197:H202)","v":666.44783489331485},{"$f":"SUM(I197:I202)","v":-53483.398883668393},{"$f":"SUM(J197:J202)","v":0},{"$f":"SUM(K197:K202)","v":0},null,null,{"$f":"SUM(N197:N202)","v":-129569.72860318942},{"$f":"SUM(O197:O202)","v":-43189.909534396473},null,{"$f":"SUM(Q197:Q202)","v":499.83587616998608},{"$f":"SUM(R197:R202)","v":166.61195872332871},null,{"$f":"SUM(T197:T202)","v":-9770.7134953734785},{"$f":"SUM(U197:U202)","v":-27052.46177397015},{"$f":"SUM(V197:V202)","v":-9779.0322306545277},{"$f":"SUM(W197:W202)","v":-1637.3830614377405},{"$f":"SUM(X197:X202)","v":-5243.8083222324985},-1637.3830614377405,"UACCT421",0,0,0,0]
[{"$f":"ROW()","v":204}]
[{"$f":"ROW()","v":205},"Total Miscellaneous Revenues",null,null,null,{"$f":"'JAM Download'!$E137","v":-249232.07999097428},{"$f":"+G178+G183+G187+G194+G203+G190","v":-196415.12894219923},{"$f":"+H178+H183+H187+H194+H203+H190","v":666.44783489331485},{"$f":"+I178+I183+I187+I194+I203+I190","v":-53483.398883668393},{"$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":-147311.3467066494},{"$f":"+O178+O183+O187+O194+O203+O190","v":-49103.782235549807},{"$f":"+P178+P183+P187+P194+P203+P190","v":0},{"$f":"+Q178+Q183+Q187+Q194+Q203+Q190","v":499.83587616998608},{"$f":"+R178+R183+R187+R194+R203+R190","v":166.61195872332871},null,{"$f":"+T178+T183+T187+T194+T203+T190","v":-9770.7134953734785},{"$f":"+U178+U183+U187+U194+U203+U190","v":-27052.46177397015},{"$f":"+V178+V183+V187+V194+V203+V190","v":-9779.0322306545277},{"$f":"+W178+W183+W187+W194+W203+W190","v":-1637.3830614377405},{"$f":"+X178+X183+X187+X194+X203+X190","v":-5243.8083222324985},-1637.3830614377405,null,{"$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":682016.9900090259},{"$f":"+G219+G205","v":-196415.12894219923},{"$f":"+H219+H205","v":666.44783489331485},{"$f":"+I219+I205","v":-53483.398883668393},{"$f":"+J219+J205","v":931249.07000000018},{"$f":"+K219+K205","v":0},null,null,{"$f":"+N219+N205","v":-147311.3467066494},{"$f":"+O219+O205","v":-49103.782235549807},{"$f":"+P219+P205","v":0},{"$f":"+Q219+Q205","v":499.83587616998608},{"$f":"+R219+R205","v":166.61195872332871},null,{"$f":"+T219+T205","v":-9770.7134953734785},{"$f":"+U219+U205","v":-27052.46177397015},{"$f":"+V219+V205","v":-9779.0322306545277},{"$f":"+W219+W205","v":-1637.3830614377405},{"$f":"+X219+X205","v":-5243.8083222324985},-1637.3830614377405,null,{"$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":7350726.2862524847},{"$f":"VLOOKUP($E224,Func,2)*$F224","v":7350726.2862524847},{"$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":5513044.7146893637},{"$f":"+$G224*(1-$M224)","v":1837681.5715631212},0.75,{"$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",{"$f":"'JAM Download'!E148","v":614931.61716926261},{"$f":"VLOOKUP($E225,Func,2)*$F225","v":614931.61716926261},{"$f":"VLOOKUP($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*$M225","v":461198.71287694696},{"$f":"+$G225*(1-$M225)","v":153732.90429231565},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'!$E149","v":7965657.9034217475},{"$f":"SUM(G224:G225)","v":7965657.9034217475},{"$f":"SUM(H224:H225)","v":0},{"$f":"SUM(I224:I225)","v":0},{"$f":"SUM(J224:J225)","v":0},{"$f":"SUM(K224:K225)","v":0},null,null,{"$f":"SUM(N224:N225)","v":5974243.4275663104},{"$f":"SUM(O224:O225)","v":1991414.4758554369},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",{"$f":"+'JAM Download'!E160+'JAM Download'!E161+'JAM Download'!E162","v":325912702.73600906},{"$f":"VLOOKUP($E229,Func,2)*$F229","v":325912702.73600906},{"$f":"VLOOKUP($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":325912702.73600906},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":5962130.4780765837},{"$f":"VLOOKUP($E230,Func,2)*$F230","v":5962130.4780765837},{"$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-$M230)","v":5962130.4780765837},null,{"$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":1584177.4318591428},{"$f":"VLOOKUP($E232,Func,2)*$F232","v":1584177.4318591428},{"$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-$M232)","v":1584177.4318591428},null,null,null,null,null,null,null,null,null,null,"UACCT501SSECHNNPC",0,0,0,0]
[{"$f":"ROW()","v":233},null,null,"SE","P",{"$f":"'JAM Download'!E164","v":21354368.72977699},{"$f":"VLOOKUP($E233,Func,2)*$F233","v":21354368.72977699},{"$f":"VLOOKUP($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":21354368.72977699},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":354813379.37572175},{"$f":"SUM(G229:G233)","v":354813379.37572175},{"$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},{"$f":"SUM(O229:O233)","v":354813379.37572175},null,{"$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":15237375.205708988},{"$f":"VLOOKUP($E237,Func,2)*$F237","v":15237375.205708988},{"$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":11428031.404281741},{"$f":"+$G237*(1-$M237)","v":3809343.801427247},null,null,null,null,null,null,null,null,null,null,"UACCT502SNPPS",{"$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",{"$f":"'JAM Download'!E171","v":3422178.4357589302},{"$f":"VLOOKUP($E238,Func,2)*$F238","v":3422178.4357589302},{"$f":"VLOOKUP($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*$M238","v":2566633.8268191977},{"$f":"+$G238*(1-$M238)","v":855544.60893973254},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'!$E172","v":18659553.641467918},{"$f":"SUM(G237:G238)","v":18659553.641467918},{"$f":"SUM(H237:H238)","v":0},{"$f":"SUM(I237:I238)","v":0},{"$f":"SUM(J237:J238)","v":0},{"$f":"SUM(K237:K238)","v":0},null,null,{"$f":"SUM(N237:N238)","v":13994665.231100939},{"$f":"SUM(O237:O238)","v":4664888.4103669794},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":1576975.9563507552},{"$f":"VLOOKUP($E242,Func,2)*$F242","v":1576975.9563507552},{"$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-$M242)","v":1576975.9563507552},null,{"$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,{"$f":"SUM(F242:F243)","v":1576975.9563507552},1576975.9563507552,0,0,0,0,null,null,{"$f":"SUM(N242:N243)","v":0},{"$f":"SUM(O242:O243)","v":1576975.9563507552},null,{"$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'!$E183","v":1347987.5954597457},{"$f":"VLOOKUP($E247,Func,2)*$F247","v":1347987.5954597457},{"$f":"VLOOKUP($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*$M247","v":1010990.6965948093},{"$f":"+$G247*(1-$M247)","v":336996.89886493643},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":380657.68854405475},{"$f":"VLOOKUP($E248,Func,2)*$F248","v":380657.68854405475},{"$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":285493.26640804106},{"$f":"+$G248*(1-$M248)","v":95164.422136013687},null,null,null,null,null,null,null,null,null,null,"UACCT505SSGCH",{"$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":1728645.2840038005},{"$f":"SUM(G247:G248)","v":1728645.2840038005},{"$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":1296483.9630028503},{"$f":"SUM(O247:O248)","v":432161.32100095012},null,{"$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":22648261.185601465},{"$f":"VLOOKUP($E252,Func,2)*$F252","v":22648261.185601465},{"$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":16986195.889201097},{"$f":"+$G252*(1-$M252)","v":5662065.2964003664},null,{"$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":821028.68795167038},{"$f":"VLOOKUP($E254,Func,2)*$F254","v":821028.68795167038},{"$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":615771.51596375275},{"$f":"+$G254*(1-$M254)","v":205257.17198791759},null,null,null,null,null,null,null,null,null,null,"UACCT506SSGCH",{"$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":23469289.873553135},{"$f":"SUM(G252:G254)","v":23469289.873553135},{"$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":17601967.405164849},{"$f":"SUM(O252:O254)","v":5867322.4683882836},null,{"$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":187394.33678483675},{"$f":"VLOOKUP($E258,Func,2)*$F258","v":187394.33678483675},{"$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":140545.75258862757},{"$f":"+$G258*(1-$M258)","v":46848.584196209187},null,{"$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":187394.33678483675},{"$f":"SUM(G258:G259)","v":187394.33678483675},{"$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":140545.75258862757},{"$f":"SUM(O258:O259)","v":46848.584196209187},null,{"$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":7778872.7318763193},{"$f":"VLOOKUP($E263,Func,2)*$F263","v":7778872.7318763193},{"$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":5834154.548907239},{"$f":"+$G263*(1-$M263)","v":1944718.1829690798},null,{"$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",{"$f":"'JAM Download'!E200","v":-355383.66778491187},{"$f":"VLOOKUP($E264,Func,2)*$F264","v":-355383.66778491187},{"$f":"VLOOKUP($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*$M264","v":-266537.75083868392},{"$f":"+$G264*(1-$M264)","v":-88845.916946227968},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":7423489.0640914077},{"$f":"SUM(G263:G264)","v":7423489.0640914077},{"$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":5567616.7980685551},{"$f":"SUM(O263:O264)","v":1855872.2660228519},null,{"$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":11726924.017113067},{"$f":"VLOOKUP($E268,Func,2)*$F268","v":11726924.017113067},{"$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":8795193.0128348004},{"$f":"+$G268*(1-$M268)","v":2931731.0042782668},null,{"$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",{"$f":"'JAM Download'!E207","v":293684.97812023369},{"$f":"VLOOKUP($E269,Func,2)*$F269","v":293684.97812023369},{"$f":"VLOOKUP($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*$M269","v":220263.73359017528},{"$f":"+$G269*(1-$M269)","v":73421.244530058422},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":12020608.995233301},{"$f":"SUM(G268:G269)","v":12020608.995233301},{"$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":9015456.7464249749},{"$f":"SUM(O268:O269)","v":3005152.2488083253},null,{"$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":45908675.549164295},{"$f":"VLOOKUP($E273,Func,2)*$F273","v":45908675.549164295},{"$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":34431506.661873221},{"$f":"+$G273*(1-$M273)","v":11477168.887291074},null,{"$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",{"$f":"'JAM Download'!E212","v":4709595.7266184296},{"$f":"VLOOKUP($E274,Func,2)*$F274","v":4709595.7266184296},{"$f":"VLOOKUP($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*$M274","v":3532196.7949638222},{"$f":"+$G274*(1-$M274)","v":1177398.9316546074},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":50618271.275782727},{"$f":"SUM(G273:G274)","v":50618271.275782727},{"$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":37963703.456837043},{"$f":"SUM(O273:O274)","v":12654567.818945682},null,{"$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":12574633.852512399},{"$f":"VLOOKUP($E278,Func,2)*$F278","v":12574633.852512399},{"$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":9430975.3893842995},{"$f":"+$G278*(1-$M278)","v":3143658.4631280997},null,{"$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",{"$f":"'JAM Download'!E217","v":339898.43310630432},{"$f":"VLOOKUP($E279,Func,2)*$F279","v":339898.43310630432},{"$f":"VLOOKUP($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*$M279","v":254923.82482972823},{"$f":"+$G279*(1-$M279)","v":84974.60827657608},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":12914532.285618704},{"$f":"SUM(G278:G279)","v":12914532.285618704},{"$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":9685899.2142140269},{"$f":"SUM(O278:O279)","v":3228633.071404676},null,{"$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":4488282.7050390001},{"$f":"VLOOKUP($E283,Func,2)*$F283","v":4488282.7050390001},{"$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":3366212.0287792501},{"$f":"+$G283*(1-$M283)","v":1122070.67625975},null,{"$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",{"$f":"'JAM Download'!E222","v":1813240.0936298463},{"$f":"VLOOKUP($E284,Func,2)*$F284","v":1813240.0936298463},{"$f":"VLOOKUP($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*$M284","v":1359930.0702223848},{"$f":"+$G284*(1-$M284)","v":453310.02340746159},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":6301522.7986688465},{"$f":"SUM(G283:G284)","v":6301522.7986688465},{"$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":4726142.0990016349},{"$f":"SUM(O283:O284)","v":1575380.6996672116},null,{"$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":497679320.79069895},{"$f":"+G285+G280+G275+G270+G265+G260+G255+G249+G244+G239+G234+G226","v":497679320.79069895},{"$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":105966724.09396981},{"$f":"+O285+O280+O275+O270+O265+O260+O255+O249+O244+O239+O234+O226","v":391712596.69672906},null,{"$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":3348122.5829882645},{"$f":"VLOOKUP($E338,Func,2)*$F338","v":3348122.5829882645},{"$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":2511091.9372411985},{"$f":"+$G338*(1-$M338)","v":837030.64574706613},null,{"$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":3348122.5829882645},{"$f":"SUM(G338:G338)","v":3348122.5829882645},{"$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":2511091.9372411985},{"$f":"SUM(O338:O338)","v":837030.64574706613},null,{"$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":62982.096368974577},{"$f":"VLOOKUP($E342,Func,2)*$F342","v":62982.096368974577},{"$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":47236.572276730934},{"$f":"+$G342*(1-$M342)","v":15745.524092243644},null,{"$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,{"$f":"+'JAM Download'!E287","v":62982.096368974577},{"$f":"SUM(G342:G342)","v":62982.096368974577},{"$f":"SUM(H342:H342)","v":0},{"$f":"SUM(I342:I342)","v":0},{"$f":"SUM(J342:J342)","v":0},{"$f":"SUM(K342:K342)","v":0},null,null,{"$f":"SUM(N342:N342)","v":47236.572276730934},{"$f":"SUM(O342:O342)","v":15745.524092243644},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",{"$f":"+'JAM Download'!E290+'JAM Download'!E291+'JAM Download'!E292","v":2329711.9935534033},{"$f":"VLOOKUP($E346,Func,2)*$F346","v":2329711.9935534033},{"$f":"VLOOKUP($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*$M346","v":1747283.9951650524},{"$f":"+$G346*(1-$M346)","v":582427.99838835082},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":2329711.9935534033},{"$f":"SUM(G346:G346)","v":2329711.9935534033},{"$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":1747283.9951650524},{"$f":"SUM(O346:O346)","v":582427.99838835082},null,{"$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",{"$f":"+'JAM Download'!E304+'JAM Download'!E305+'JAM Download'!E306","v":7617809.3711655643},{"$f":"VLOOKUP($E354,Func,2)*$F354","v":7617809.3711655643},{"$f":"VLOOKUP($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*$M354","v":5713357.0283741727},{"$f":"+$G354*(1-$M354)","v":1904452.3427913911},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":7617809.3711655643},{"$f":"SUM(G354:G354)","v":7617809.3711655643},{"$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":5713357.0283741727},{"$f":"SUM(O354:O354)","v":1904452.3427913911},null,{"$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":314430.06418675964},{"$f":"VLOOKUP($E358,Func,2)*$F358","v":314430.06418675964},{"$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":235822.54814006973},{"$f":"+$G358*(1-$M358)","v":78607.516046689911},null,{"$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,{"$f":"+'JAM Download'!E316","v":314430.06418675964},{"$f":"SUM(G358:G358)","v":314430.06418675964},{"$f":"SUM(H358:H358)","v":0},{"$f":"SUM(I358:I358)","v":0},{"$f":"SUM(J358:J358)","v":0},{"$f":"SUM(K358:K358)","v":0},null,null,{"$f":"SUM(N358:N358)","v":235822.54814006973},{"$f":"SUM(O358:O358)","v":78607.516046689911},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",{"$f":"+'JAM Download'!E319+'JAM Download'!E320+'JAM Download'!E321","v":179.60258585294426},{"$f":"VLOOKUP($E362,Func,2)*$F362","v":179.60258585294426},{"$f":"VLOOKUP($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*$M362","v":134.7019393897082},{"$f":"+$G362*(1-$M362)","v":44.900646463236065},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":179.60258585294426},{"$f":"SUM(G362:G362)","v":179.60258585294426},{"$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":134.7019393897082},{"$f":"SUM(O362:O362)","v":44.900646463236065},null,{"$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":327894.40129947977},{"$f":"VLOOKUP($E366,Func,2)*$F366","v":327894.40129947977},{"$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":245920.80097460983},{"$f":"+$G366*(1-$M366)","v":81973.600324869942},null,{"$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,{"$f":"+'JAM Download'!E330","v":327894.40129947977},{"$f":"SUM(G366:G366)","v":327894.40129947977},{"$f":"SUM(H366:H366)","v":0},{"$f":"SUM(I366:I366)","v":0},{"$f":"SUM(J366:J366)","v":0},{"$f":"SUM(K366:K366)","v":0},null,null,{"$f":"SUM(N366:N366)","v":245920.80097460983},{"$f":"SUM(O366:O366)","v":81973.600324869942},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",{"$f":"+'JAM Download'!E336+'JAM Download'!E337+'JAM Download'!E338","v":1009091.9750841642},{"$f":"VLOOKUP($E370,Func,2)*$F370","v":1009091.9750841642},{"$f":"VLOOKUP($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*$M370","v":756818.98131312313},{"$f":"+$G370*(1-$M370)","v":252272.99377104104},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":1009091.9750841642},{"$f":"SUM(G370:G370)","v":1009091.9750841642},{"$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":756818.98131312313},{"$f":"SUM(O370:O370)","v":252272.99377104104},null,{"$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":1103419.4697325681},{"$f":"VLOOKUP($E374,Func,2)*$F374","v":1103419.4697325681},{"$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":827564.6022994261},{"$f":"+$G374*(1-$M374)","v":275854.86743314203},null,{"$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,{"$f":"+'JAM Download'!E347","v":1103419.4697325681},{"$f":"SUM(G374:G374)","v":1103419.4697325681},{"$f":"SUM(H374:H374)","v":0},{"$f":"SUM(I374:I374)","v":0},{"$f":"SUM(J374:J374)","v":0},{"$f":"SUM(K374:K374)","v":0},null,null,{"$f":"SUM(N374:N374)","v":827564.6022994261},{"$f":"SUM(O374:O374)","v":275854.86743314203},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",{"$f":"+'JAM Download'!E350+'JAM Download'!E351+'JAM Download'!E352","v":1450287.6095660629},{"$f":"VLOOKUP($E378,Func,2)*$F378","v":1450287.6095660629},{"$f":"VLOOKUP($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*$M378","v":1087715.7071745472},{"$f":"+$G378*(1-$M378)","v":362571.90239151573},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":1450287.6095660629},{"$f":"SUM(G378:G378)","v":1450287.6095660629},{"$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":1087715.7071745472},{"$f":"SUM(O378:O378)","v":362571.90239151573},null,{"$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,{"$f":"+'JAM Download'!E356","v":17563929.166531093},{"$f":"+G379+G375+G371+G367+G363+G359+G355+G351+G347+G343+G339","v":17563929.166531093},{"$f":"+H379+H375+H371+H367+H363+H359+H355+H351+H347+H343+H339","v":0},{"$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,{"$f":"+N379+N375+N371+N367+N363+N359+N355+N351+N347+N343+N339","v":13172946.874898318},{"$f":"+O379+O375+O371+O367+O363+O359+O355+O351+O347+O343+O339","v":4390982.2916327734},{"$f":"+P379+P375+P371+P367+P363+P359+P355+P351+P347+P343+P339","v":0},{"$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",{"$f":"'JAM Download'!E359","v":195449.67563961574},{"$f":"VLOOKUP($E385,Func,2)*$F385","v":195449.67563961574},{"$f":"VLOOKUP($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*$M385","v":146587.25672971181},{"$f":"+$G385*(1-$M385)","v":48862.418909903936},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":195449.67563961574},{"$f":"SUM(G385:G385)","v":195449.67563961574},{"$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":146587.25672971181},{"$f":"SUM(O385:O385)","v":48862.418909903936},null,{"$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":122723766.36773317},{"$f":"VLOOKUP($E389,Func,2)*$F389","v":122723766.36773317},{"$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-$M389)","v":122723766.36773317},null,{"$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",{"$f":"'JAM Download'!E365+'JAM Download'!E370","v":4156705.1762612117},{"$f":"VLOOKUP($E390,Func,2)*$F390","v":4156705.1762612117},{"$f":"VLOOKUP($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":4156705.1762612117},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":126880471.54399438},{"$f":"SUM(G389:G390)","v":126880471.54399438},{"$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},{"$f":"SUM(O389:O390)","v":126880471.54399438},null,{"$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":5855723.9989455715},{"$f":"VLOOKUP($E394,Func,2)*$F394","v":5855723.9989455715},{"$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":4391792.9992091786},{"$f":"+$G394*(1-$M394)","v":1463930.9997363929},null,{"$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",{"$f":"+'JAM Download'!E375","v":223553.04494382854},{"$f":"VLOOKUP($E395,Func,2)*$F395","v":223553.04494382854},{"$f":"VLOOKUP($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*$M395","v":167664.78370787139},{"$f":"+$G395*(1-$M395)","v":55888.261235957136},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":6079277.0438893996},{"$f":"SUM(G394:G395)","v":6079277.0438893996},{"$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":4559457.7829170497},{"$f":"SUM(O394:O395)","v":1519819.2609723499},null,{"$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":2063394.3138364204},{"$f":"VLOOKUP($E399,Func,2)*$F399","v":2063394.3138364204},{"$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":1547545.7353773154},{"$f":"+$G399*(1-$M399)","v":515848.57845910511},null,{"$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",{"$f":"+'JAM Download'!E381","v":1744642.8079542497},{"$f":"VLOOKUP($E400,Func,2)*$F400","v":1744642.8079542497},{"$f":"VLOOKUP($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*$M400","v":1308482.1059656872},{"$f":"+$G400*(1-$M400)","v":436160.70198856242},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":3808037.1217906699},{"$f":"SUM(G399:G400)","v":3808037.1217906699},{"$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":2856027.8413430024},{"$f":"SUM(O399:O400)","v":952009.28044766746},null,{"$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",{"$f":"+'JAM Download'!E389","v":396877.78482792224},{"$f":"VLOOKUP($E405,Func,2)*$F405","v":396877.78482792224},{"$f":"VLOOKUP($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*$M405","v":297658.33862094168},{"$f":"+$G405*(1-$M405)","v":99219.44620698056},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":1428990.904652202},{"$f":"VLOOKUP($E406,Func,2)*$F406","v":1428990.904652202},{"$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":1071743.1784891514},{"$f":"+$G406*(1-$M406)","v":357247.72616305051},null,null,null,null,null,null,null,null,null,null,"UAACT550SG-W",{"$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,{"$f":"+'JAM Download'!E391","v":1825868.6894801243},{"$f":"SUM(G405:G406)","v":1825868.6894801243},{"$f":"SUM(H405:H406)","v":0},{"$f":"SUM(I405:I406)","v":0},{"$f":"SUM(J405:J406)","v":0},{"$f":"SUM(K405:K406)","v":0},null,null,{"$f":"SUM(N405:N406)","v":1369401.517110093},{"$f":"SUM(O405:O406)","v":456467.17237003107},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",{"$f":"+'JAM Download'!E398","v":1575167.6701470085},{"$f":"VLOOKUP($E414,Func,2)*$F414","v":1575167.6701470085},{"$f":"VLOOKUP($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*$M414","v":1181375.7526102564},{"$f":"+$G414*(1-$M414)","v":393791.91753675212},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":104903.20732260535},{"$f":"VLOOKUP($E415,Func,2)*$F415","v":104903.20732260535},{"$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":78677.405491954007},{"$f":"+$G415*(1-$M415)","v":26225.801830651337},null,null,null,null,null,null,null,null,null,null,"UAACT552SSGCT",{"$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,{"$f":"+'JAM Download'!E400","v":1680070.8774696139},{"$f":"SUM(G414:G415)","v":1680070.8774696139},{"$f":"SUM(H414:H415)","v":0},{"$f":"SUM(I414:I415)","v":0},{"$f":"SUM(J414:J415)","v":0},{"$f":"SUM(K414:K415)","v":0},null,null,{"$f":"SUM(N414:N415)","v":1260053.1581022104},{"$f":"SUM(O414:O415)","v":420017.71936740348},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":3701045.9925445011},{"$f":"VLOOKUP($E420,Func,2)*$F420","v":3701045.9925445011},{"$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":2775784.4944083756},{"$f":"+$G420*(1-$M420)","v":925261.49813612527},null,{"$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",{"$f":"'JAM Download'!E405","v":237483.03956639211},{"$f":"VLOOKUP($E421,Func,2)*$F421","v":237483.03956639211},{"$f":"VLOOKUP($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*$M421","v":178112.27967479409},{"$f":"+$G421*(1-$M421)","v":59370.759891598027},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":5988840.2904416909},{"$f":"VLOOKUP($E422,Func,2)*$F422","v":5988840.2904416909},{"$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":4491630.217831268},{"$f":"+$G422*(1-$M422)","v":1497210.0726104227},null,null,null,null,null,null,null,null,null,null,"UAACT553SG-W",{"$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,{"$f":"+'JAM Download'!E406","v":9927369.3225525841},{"$f":"SUM(G420:G422)","v":9927369.3225525841},{"$f":"SUM(H420:H422)","v":0},{"$f":"SUM(I420:I422)","v":0},{"$f":"SUM(J420:J422)","v":0},{"$f":"SUM(K420:K422)","v":0},null,null,{"$f":"SUM(N420:N422)","v":7445526.9919144381},{"$f":"SUM(O420:O422)","v":2481842.330638146},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",{"$f":"+'JAM Download'!E409","v":125817.12694368043},{"$f":"VLOOKUP($E426,Func,2)*$F426","v":125817.12694368043},{"$f":"VLOOKUP($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*$M426","v":94362.845207760314},{"$f":"+$G426*(1-$M426)","v":31454.281735920107},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":62441.254816442044},{"$f":"VLOOKUP($E427,Func,2)*$F427","v":62441.254816442044},{"$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":46830.941112331537},{"$f":"+$G427*(1-$M427)","v":15610.313704110511},null,{"$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",{"$f":"+'JAM Download'!E410","v":847319.76917305402},{"$f":"VLOOKUP($E428,Func,2)*$F428","v":847319.76917305402},{"$f":"VLOOKUP($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*$M428","v":635489.82687979052},{"$f":"+$G428*(1-$M428)","v":211829.94229326351},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":1035578.1509331765},{"$f":"SUM(G426:G428)","v":1035578.1509331765},{"$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":776683.61319988244},{"$f":"SUM(O426:O428)","v":258894.53773329413},null,{"$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,{"$f":"'JAM Download'!E414","v":151432122.42574954},{"$f":"+G429+G423+G416+G411+G407+G401+G396+G391+G386","v":151432122.42574957},{"$f":"+H429+H423+H416+H411+H407+H401+H396+H391+H386","v":0},{"$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,{"$f":"+N429+N423+N416+N411+N407+N401+N396+N391+N386","v":18413738.161316387},{"$f":"+O429+O423+O416+O407+O411+O401+O396+O391+O386","v":133018384.26443318},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":240206235.69017452},{"$f":"VLOOKUP($E435,Func,2)*$F435","v":240206235.69017452},{"$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":180154676.76763088},{"$f":"+$G435*(1-$M435)","v":60051558.92254363},null,{"$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",{"$f":"+'JAM Download'!E423","v":11580272.919576995},{"$f":"VLOOKUP($E436,Func,2)*$F436","v":11580272.919576995},{"$f":"VLOOKUP($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":11580272.919576995},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,{"$f":"+'JAM Download'!E426","v":251786508.60975152},{"$f":"SUM(G434:G438)","v":251786508.60975152},{"$f":"SUM(H434:H438)","v":0},{"$f":"SUM(I434:I438)","v":0},{"$f":"SUM(J434:J438)","v":0},{"$f":"SUM(K434:K438)","v":0},null,null,{"$f":"SUM(N434:N438)","v":180154676.76763088},{"$f":"SUM(O434:O438)","v":71631831.842120618},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",{"$f":"+'JAM Download'!E431","v":648576.4061384917},{"$f":"VLOOKUP($E442,Func,2)*$F442","v":648576.4061384917},{"$f":"VLOOKUP($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*$M442","v":486432.30460386875},{"$f":"+$G442*(1-$M442)","v":162144.10153462293},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":648576.4061384917},{"$f":"SUM(G442)","v":648576.4061384917},{"$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":486432.30460386875},{"$f":"SUM(O442:O442)","v":162144.10153462293},null,{"$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":-188141.91426371437},{"$f":"VLOOKUP($E446,Func,2)*$F446","v":-188141.91426371437},{"$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":-141106.43569778578},{"$f":"+$G446*(1-$M446)","v":-47035.478565928592},null,{"$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",{"$f":"+'JAM Download'!E439","v":23897637.237521909},23897637.237521909,0,0,0,0,null,0.75,17923227.92814143,5974409.3093804773,null,0,0,null,null,null,null,null,null,null,"UACCT557SG",0,0,0,0]
[{"$f":"ROW()","v":448},null,null,"SGCT","P",{"$f":"+'JAM Download'!E440","v":480297.36881361128},480297.36881361128,0,0,0,0,null,0.75,360223.02661020844,120074.34220340282,null,0,0,null,null,null,null,null,null,null,"UACCT557SGCT",0,0,0,0]
[{"$f":"ROW()","v":449},null,null,"SE","P",{"$f":"+'JAM Download'!E441","v":3883.0444621916163},3883.0444621916163,0,0,0,0,null,0,0,3883.0444621916163,null,0,0,null,null,null,null,null,null,null,"UACCT557SE",0,0,0,0]
[{"$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":24193675.736533999},{"$f":"SUM(G446:G451)","v":24193675.736533999},{"$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":18142344.51905385},{"$f":"SUM(O446:O451)","v":6051331.2174801435},null,{"$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":276628760.752424},{"$f":"+G452+G443+G439+G461+G469","v":276628760.752424},{"$f":"+H452+H443+H439+H461+H469","v":0},0,0,0,null,null,{"$f":"+N452+N443+N439+N461+N469","v":198783453.5912886},{"$f":"+O452+O443+O439+O461+O469","v":77845307.16113539},{"$f":"+P452+P443+P439","v":0},{"$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,{"$f":"+'JAM Download'!E467","v":943304133.13540363},{"$f":"+G471+G431+G381+G334+G287","v":943304133.13540363},{"$f":"+H471+H431+H381+H334+H287","v":0},{"$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,{"$f":"+N471+N431+N381+N334+N287","v":336336862.7214731},{"$f":"+O471+O431+O381+O334+O287","v":606967270.41393042},{"$f":"+P471+P431+P381+P334+P287","v":0},{"$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":2625302.7960058548},{"$f":"VLOOKUP($E476,Func,2)*$F476","v":0},{"$f":"VLOOKUP($E476,Func,3)*$F476","v":2625302.7960058548},{"$f":"VLOOKUP($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":1968977.0970043913},{"$f":"(1-P476)*H476","v":656325.69900146371},null,null,null,null,null,null,null,"UACCT560SNPT",{"$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,{"$f":"+'JAM Download'!E493","v":2625302.7960058548},{"$f":"SUM(G476:G476)","v":0},{"$f":"SUM(H476:H476)","v":2625302.7960058548},{"$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,{"$f":"SUM(Q476:Q476)","v":1968977.0970043913},{"$f":"SUM(R476:R476)","v":656325.69900146371},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",{"$f":"+'JAM Download'!E496","v":3832995.5611354965},{"$f":"VLOOKUP($E480,Func,2)*$F480","v":0},{"$f":"VLOOKUP($E480,Func,3)*$F480","v":3832995.5611354965},{"$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,{"$f":"+H480*P480","v":2874746.6708516222},{"$f":"(1-P480)*H480","v":958248.89028387412},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":3832995.5611354965},{"$f":"SUM(G480:G480)","v":0},{"$f":"SUM(H480:H480)","v":3832995.5611354965},{"$f":"SUM(I480:I480)","v":0},{"$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":2874746.6708516222},{"$f":"SUM(R480:R480)","v":958248.89028387412},null,{"$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":1360964.2007741965},{"$f":"VLOOKUP($E484,Func,2)*$F484","v":0},{"$f":"VLOOKUP($E484,Func,3)*$F484","v":1360964.2007741965},{"$f":"VLOOKUP($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":1020723.1505806474},{"$f":"(1-P484)*H484","v":340241.05019354913},null,null,null,null,null,null,null,"UACCT562SNPT",{"$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,{"$f":"+'JAM Download'!E502","v":1360964.2007741965},{"$f":"SUM(G484:G484)","v":0},{"$f":"SUM(H484:H484)","v":1360964.2007741965},{"$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,{"$f":"SUM(Q484:Q484)","v":1020723.1505806474},{"$f":"SUM(R484:R484)","v":340241.05019354913},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",{"$f":"+'JAM Download'!E505","v":116826.94009210946},{"$f":"VLOOKUP($E488,Func,2)*$F488","v":0},{"$f":"VLOOKUP($E488,Func,3)*$F488","v":116826.94009210946},{"$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,{"$f":"+H488*P488","v":87620.205069082091},{"$f":"(1-P488)*H488","v":29206.735023027366},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":116826.94009210946},{"$f":"SUM(G488:G488)","v":0},{"$f":"SUM(H488:H488)","v":116826.94009210946},{"$f":"SUM(I488:I488)","v":0},{"$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":87620.205069082091},{"$f":"SUM(R488:R488)","v":29206.735023027366},null,{"$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",{"$f":"'JAM Download'!E515+'JAM Download'!E520","v":59361874.608875461},{"$f":"VLOOKUP($E496,Func,2)*$F496","v":0},{"$f":"VLOOKUP($E496,Func,3)*$F496","v":59361874.608875461},{"$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,{"$f":"+H496*P496","v":44521405.956656598},{"$f":"(1-P496)*H496","v":14840468.652218865},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":3423789.4493198558},{"$f":"VLOOKUP($E497,Func,2)*$F497","v":0},{"$f":"VLOOKUP($E497,Func,3)*$F497","v":3423789.4493198558},{"$f":"VLOOKUP($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},{"$f":"(1-P497)*H497","v":3423789.4493198558},null,null,null,null,null,null,null,"UACCT565SE",{"$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,{"$f":"+'JAM Download'!E517+'JAM Download'!E522","v":62785664.058195315},{"$f":"SUM(G496:G497)","v":0},{"$f":"SUM(H496:H497)","v":62785664.058195315},{"$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,{"$f":"SUM(Q496:Q497)","v":44521405.956656598},{"$f":"SUM(R496:R497)","v":18264258.101538721},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",{"$f":"+'JAM Download'!E527","v":1132919.0087236459},{"$f":"VLOOKUP($E501,Func,2)*$F501","v":0},{"$f":"VLOOKUP($E501,Func,3)*$F501","v":1132919.0087236459},{"$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,{"$f":"+H501*P501","v":849689.25654273445},{"$f":"(1-P501)*H501","v":283229.75218091148},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":1132919.0087236459},{"$f":"SUM(G501:G501)","v":0},{"$f":"SUM(H501:H501)","v":1132919.0087236459},{"$f":"SUM(I501:I501)","v":0},{"$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":849689.25654273445},{"$f":"SUM(R501:R501)","v":283229.75218091148},null,{"$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":909420.1652873538},{"$f":"VLOOKUP($E505,Func,2)*$F505","v":0},{"$f":"VLOOKUP($E505,Func,3)*$F505","v":909420.1652873538},{"$f":"VLOOKUP($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":682065.12396551529},{"$f":"(1-P505)*H505","v":227355.04132183845},null,null,null,null,null,null,null,"UACCT567SNPT",{"$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,{"$f":"+'JAM Download'!E534","v":909420.1652873538},{"$f":"SUM(G505:G505)","v":0},{"$f":"SUM(H505:H505)","v":909420.1652873538},{"$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,{"$f":"SUM(Q505:Q505)","v":682065.12396551529},{"$f":"SUM(R505:R505)","v":227355.04132183845},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",{"$f":"+'JAM Download'!E537","v":965779.04056238371},{"$f":"VLOOKUP($E509,Func,2)*$F509","v":0},{"$f":"VLOOKUP($E509,Func,3)*$F509","v":965779.04056238371},{"$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,{"$f":"+H509*P509","v":724334.28042178776},{"$f":"(1-P509)*H509","v":241444.76014059593},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":965779.04056238371},{"$f":"SUM(G509:G509)","v":0},{"$f":"SUM(H509:H509)","v":965779.04056238371},{"$f":"SUM(I509:I509)","v":0},{"$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":724334.28042178776},{"$f":"SUM(R509:R509)","v":241444.76014059593},null,{"$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":1883644.2045527736},{"$f":"VLOOKUP($E513,Func,2)*$F513","v":0},{"$f":"VLOOKUP($E513,Func,3)*$F513","v":1883644.2045527736},{"$f":"VLOOKUP($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":1412733.1534145803},{"$f":"(1-P513)*H513","v":470911.0511381934},null,null,null,null,null,null,null,"UACCT569SNPT",{"$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,{"$f":"+'JAM Download'!E544","v":1883644.2045527736},{"$f":"SUM(G513:G513)","v":0},{"$f":"SUM(H513:H513)","v":1883644.2045527736},{"$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,{"$f":"SUM(Q513:Q513)","v":1412733.1534145803},{"$f":"SUM(R513:R513)","v":470911.0511381934},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",{"$f":"+'JAM Download'!E547","v":5085624.6780426092},{"$f":"VLOOKUP($E517,Func,2)*$F517","v":0},{"$f":"VLOOKUP($E517,Func,3)*$F517","v":5085624.6780426092},{"$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,{"$f":"+H517*P517","v":3814218.5085319569},{"$f":"(1-P517)*H517","v":1271406.1695106523},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":5085624.6780426092},{"$f":"SUM(G517:G517)","v":0},{"$f":"SUM(H517:H517)","v":5085624.6780426092},{"$f":"SUM(I517:I517)","v":0},{"$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":3814218.5085319569},{"$f":"SUM(R517:R517)","v":1271406.1695106523},null,{"$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":8404454.8631162625},{"$f":"VLOOKUP($E521,Func,2)*$F521","v":0},{"$f":"VLOOKUP($E521,Func,3)*$F521","v":8404454.8631162625},{"$f":"VLOOKUP($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":6303341.1473371964},{"$f":"(1-P521)*H521","v":2101113.7157790656},null,null,null,null,null,null,null,"UACCT571SNPT",{"$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,{"$f":"+'JAM Download'!E554","v":8404454.8631162625},{"$f":"SUM(G521:G521)","v":0},{"$f":"SUM(H521:H521)","v":8404454.8631162625},{"$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,{"$f":"SUM(Q521:Q521)","v":6303341.1473371964},{"$f":"SUM(R521:R521)","v":2101113.7157790656},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",{"$f":"+'JAM Download'!E557","v":40861.220590138335},{"$f":"VLOOKUP($E525,Func,2)*$F525","v":0},{"$f":"VLOOKUP($E525,Func,3)*$F525","v":40861.220590138335},{"$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,{"$f":"+H525*P525","v":30645.915442603749},{"$f":"(1-P525)*H525","v":10215.305147534584},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":40861.220590138335},{"$f":"SUM(G525:G525)","v":0},{"$f":"SUM(H525:H525)","v":40861.220590138335},{"$f":"SUM(I525:I525)","v":0},{"$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":30645.915442603749},{"$f":"SUM(R525:R525)","v":10215.305147534584},null,{"$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":1253396.3459011603},{"$f":"VLOOKUP($E529,Func,2)*$F529","v":0},{"$f":"VLOOKUP($E529,Func,3)*$F529","v":1253396.3459011603},{"$f":"VLOOKUP($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":940047.25942587014},{"$f":"(1-P529)*H529","v":313349.08647529007},null,null,null,null,null,null,null,"UACCT573SNPT",{"$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,{"$f":"+'JAM Download'!E564","v":1253396.3459011603},{"$f":"SUM(G529:G529)","v":0},{"$f":"SUM(H529:H529)","v":1253396.3459011603},{"$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,{"$f":"SUM(Q529:Q529)","v":940047.25942587014},{"$f":"SUM(R529:R529)","v":313349.08647529007},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":90397853.082979307},{"$f":"+G530+G526+G522+G518+G514+G510+G506+G502+G498+G493+G489+G485+G481+G477","v":0},{"$f":"+H530+H526+H522+H518+H514+H510+H506+H502+H498+H493+H489+H485+H481+H477","v":90397853.082979307},{"$f":"+I530+I526+I522+I518+I514+I510+I506+I502+I498+I493+I489+I485+I481+I477","v":0},{"$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},{"$f":"+Q530+Q526+Q522+Q518+Q514+Q510+Q506+Q502+Q498+Q493+Q489+Q485+Q481+Q477","v":65230547.725244582},{"$f":"+R530+R526+R522+R518+R514+R510+R506+R502+R498+R493+R489+R485+R481+R477","v":25167305.357734721},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",{"$f":"+'JAM Download'!E574","v":512795.9085470087},{"$f":"VLOOKUP($E535,Func,2)*$F535","v":0},{"$f":"VLOOKUP($E535,Func,3)*$F535","v":0},{"$f":"VLOOKUP($E535,Func,5)*$F535","v":512795.9085470087},{"$f":"VLOOKUP($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($S535,DisFac,2)","v":93681.067557255126},{"$f":"+$I535*VLOOKUP($S535,DisFac,3)","v":259377.52654781812},{"$f":"+$I535*VLOOKUP($S535,DisFac,4)","v":93760.827136964828},{"$f":"+$I535*VLOOKUP($S535,DisFac,5)","v":15699.139399419153},{"$f":"+$I535*VLOOKUP($S535,DisFac,6)","v":50277.347905551484},15699.139399419153,"UACCT580S",{"$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",{"$f":"+'JAM Download'!E575","v":5743301.142816253},{"$f":"VLOOKUP($E536,Func,2)*$F536","v":0},{"$f":"VLOOKUP($E536,Func,3)*$F536","v":0},{"$f":"VLOOKUP($E536,Func,5)*$F536","v":5743301.142816253},{"$f":"VLOOKUP($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($S536,DisFac,2)","v":1049225.5756999808},{"$f":"+$I536*VLOOKUP($S536,DisFac,3)","v":2905021.7051534364},{"$f":"+$I536*VLOOKUP($S536,DisFac,4)","v":1050118.8809656084},{"$f":"+$I536*VLOOKUP($S536,DisFac,5)","v":175829.96227367548},{"$f":"+$I536*VLOOKUP($S536,DisFac,6)","v":563105.018723552},175829.96227367548,"UACCT580SNPD",{"$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,{"$f":"+'JAM Download'!E576","v":6256097.0513632614},{"$f":"SUM(G535:G536)","v":0},{"$f":"SUM(H535:H536)","v":0},{"$f":"SUM(I535:I536)","v":6256097.0513632614},{"$f":"SUM(J535:J536)","v":0},{"$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,{"$f":"SUM(T535:T536)","v":1142906.6432572359},{"$f":"SUM(U535:U536)","v":3164399.2317012544},{"$f":"SUM(V535:V536)","v":1143879.7081025732},{"$f":"SUM(W535:W536)","v":191529.10167309464},{"$f":"SUM(X535:X536)","v":613382.36662910343},191529.10167309464,"UACCT580",{"$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",{"$f":"+'JAM Download'!E580","v":6111198.2320531048},{"$f":"VLOOKUP($E541,Func,2)*$F541","v":0},{"$f":"VLOOKUP($E541,Func,3)*$F541","v":0},{"$f":"VLOOKUP($E541,Func,5)*$F541","v":6111198.2320531048},{"$f":"VLOOKUP($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($S541,DisFac,2)","v":6111198.2320531048},{"$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,{"$f":"+'JAM Download'!E581","v":6111198.2320531048},{"$f":"SUM(G540:G541)","v":0},{"$f":"SUM(H540:H541)","v":0},{"$f":"SUM(I540:I541)","v":6111198.2320531048},{"$f":"SUM(J540:J541)","v":0},{"$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,{"$f":"SUM(T540:T541)","v":6111198.2320531048},{"$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",{"$f":"+'JAM Download'!E584","v":1984499.5574818086},{"$f":"VLOOKUP($E545,Func,2)*$F545","v":0},{"$f":"VLOOKUP($E545,Func,3)*$F545","v":0},{"$f":"VLOOKUP($E545,Func,5)*$F545","v":1984499.5574818086},{"$f":"VLOOKUP($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($S545,DisFac,2)","v":1984499.5574818086},{"$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",{"$f":"+'JAM Download'!E585","v":18633.941061902507},{"$f":"VLOOKUP($E546,Func,2)*$F546","v":0},{"$f":"VLOOKUP($E546,Func,3)*$F546","v":0},{"$f":"VLOOKUP($E546,Func,5)*$F546","v":18633.941061902507},{"$f":"VLOOKUP($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($S546,DisFac,2)","v":18633.941061902507},{"$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,{"$f":"+'JAM Download'!E586","v":2003133.4985437111},{"$f":"SUM(G545:G546)","v":0},{"$f":"SUM(H545:H546)","v":0},{"$f":"SUM(I545:I546)","v":2003133.4985437111},{"$f":"SUM(J545:J546)","v":0},{"$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,{"$f":"SUM(T545:T546)","v":2003133.4985437111},{"$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",{"$f":"+'JAM Download'!E589","v":2089533.1957068301},{"$f":"VLOOKUP($E550,Func,2)*$F550","v":0},{"$f":"VLOOKUP($E550,Func,3)*$F550","v":0},{"$f":"VLOOKUP($E550,Func,5)*$F550","v":2089533.1957068301},{"$f":"VLOOKUP($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":2089533.1957068301},{"$f":"+$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",{"$f":"+'JAM Download'!E590","v":9593.31618854933},{"$f":"VLOOKUP($E551,Func,2)*$F551","v":0},{"$f":"VLOOKUP($E551,Func,3)*$F551","v":0},{"$f":"VLOOKUP($E551,Func,5)*$F551","v":9593.31618854933},{"$f":"VLOOKUP($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":9593.31618854933},{"$f":"+$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,{"$f":"+'JAM Download'!E591","v":2099126.5118953795},{"$f":"SUM(G550:G551)","v":0},{"$f":"SUM(H550:H551)","v":0},{"$f":"SUM(I550:I551)","v":2099126.5118953795},{"$f":"SUM(J550:J551)","v":0},{"$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":2099126.5118953795},{"$f":"SUM(V550:V551)","v":0},{"$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",{"$f":"+'JAM Download'!E594","v":204.49477941176468},{"$f":"VLOOKUP($E555,Func,2)*$F555","v":0},{"$f":"VLOOKUP($E555,Func,3)*$F555","v":0},{"$f":"VLOOKUP($E555,Func,5)*$F555","v":204.49477941176468},{"$f":"VLOOKUP($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":204.49477941176468},{"$f":"+$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,{"$f":"+'JAM Download'!E596","v":204.49477941176468},{"$f":"SUM(G555:G556)","v":0},{"$f":"SUM(H555:H556)","v":0},{"$f":"SUM(I555:I556)","v":204.49477941176468},{"$f":"SUM(J555:J556)","v":0},{"$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":204.49477941176468},{"$f":"SUM(V555:V556)","v":0},{"$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",{"$f":"+'JAM Download'!E600","v":105758.51996148308},{"$f":"VLOOKUP($E561,Func,2)*$F561","v":0},{"$f":"VLOOKUP($E561,Func,3)*$F561","v":0},{"$f":"VLOOKUP($E561,Func,5)*$F561","v":105758.51996148308},{"$f":"VLOOKUP($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":105758.51996148308},{"$f":"+$I561*VLOOKUP($S561,DisFac,6)","v":0},105758.51996148308,"UACCT585SNPD",{"$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,{"$f":"+'JAM Download'!E601","v":105758.51996148308},{"$f":"SUM(G560)","v":0},{"$f":"SUM(H560:H561)","v":0},{"$f":"SUM(I560:I561)","v":105758.51996148308},{"$f":"SUM(J560:J561)","v":0},{"$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":105758.51996148308},{"$f":"SUM(X560:X561)","v":0},105758.51996148308,"UACCT585",{"$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",{"$f":"+'JAM Download'!E604","v":1800917.3996638167},{"$f":"VLOOKUP($E565,Func,2)*$F565","v":0},{"$f":"VLOOKUP($E565,Func,3)*$F565","v":0},{"$f":"VLOOKUP($E565,Func,5)*$F565","v":1800917.3996638167},{"$f":"VLOOKUP($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":1800917.3996638167},{"$f":"+$I565*VLOOKUP($S565,DisFac,6)","v":0},1800917.3996638167,"UACCT586S",{"$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",{"$f":"+'JAM Download'!E605","v":242082.74231203791},{"$f":"VLOOKUP($E566,Func,2)*$F566","v":0},{"$f":"VLOOKUP($E566,Func,3)*$F566","v":0},{"$f":"VLOOKUP($E566,Func,5)*$F566","v":242082.74231203791},{"$f":"VLOOKUP($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":242082.74231203791},{"$f":"+$I566*VLOOKUP($S566,DisFac,6)","v":0},242082.74231203791,"UACCT586SNPD",{"$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,{"$f":"+'JAM Download'!E606","v":2043000.1419758545},{"$f":"SUM(G565:G566)","v":0},{"$f":"SUM(H565:H566)","v":0},{"$f":"SUM(I565:I566)","v":2043000.1419758545},{"$f":"SUM(J565:J566)","v":0},{"$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":2043000.1419758545},{"$f":"SUM(X565:X566)","v":0},2043000.1419758545,"UACCT586",{"$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",{"$f":"+'JAM Download'!E609","v":4590622.9736733176},{"$f":"VLOOKUP($E570,Func,2)*$F570","v":0},{"$f":"VLOOKUP($E570,Func,3)*$F570","v":0},{"$f":"VLOOKUP($E570,Func,5)*$F570","v":4590622.9736733176},{"$f":"VLOOKUP($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":4590622.9736733176},{"$f":"+$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,{"$f":"+'JAM Download'!E611","v":4590622.9736733176},{"$f":"SUM(G570:G571)","v":0},{"$f":"SUM(H570:H571)","v":0},{"$f":"SUM(I570:I571)","v":4590622.9736733176},{"$f":"SUM(J570:J571)","v":0},{"$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":4590622.9736733176},{"$f":"SUM(V570:V571)","v":0},{"$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",{"$f":"+'JAM Download'!E614","v":405440.00920442265},{"$f":"VLOOKUP($E575,Func,2)*$F575","v":0},{"$f":"VLOOKUP($E575,Func,3)*$F575","v":0},{"$f":"VLOOKUP($E575,Func,5)*$F575","v":405440.00920442265},{"$f":"VLOOKUP($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($S575,DisFac,2)","v":107580.02645133142},{"$f":"+$I575*VLOOKUP($S575,DisFac,3)","v":297859.98275309126},{"$f":"+$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",{"$f":"+'JAM Download'!E615","v":1731367.1615817375},{"$f":"VLOOKUP($E576,Func,2)*$F576","v":0},{"$f":"VLOOKUP($E576,Func,3)*$F576","v":0},{"$f":"VLOOKUP($E576,Func,5)*$F576","v":1731367.1615817375},{"$f":"VLOOKUP($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($S576,DisFac,2)","v":459403.41557662468},{"$f":"+$I576*VLOOKUP($S576,DisFac,3)","v":1271963.746005113},{"$f":"+$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,{"$f":"+'JAM Download'!E616","v":2136807.17078616},{"$f":"SUM(G575:G576)","v":0},{"$f":"SUM(H575:H576)","v":0},{"$f":"SUM(I575:I576)","v":2136807.17078616},{"$f":"SUM(J575:J576)","v":0},{"$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,{"$f":"SUM(T575:T576)","v":566983.44202795613},{"$f":"SUM(U575:U576)","v":1569823.7287582043},{"$f":"SUM(V575:V576)","v":0},{"$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",{"$f":"+'JAM Download'!E619","v":501769.01899782947},{"$f":"VLOOKUP($E580,Func,2)*$F580","v":0},{"$f":"VLOOKUP($E580,Func,3)*$F580","v":0},{"$f":"VLOOKUP($E580,Func,5)*$F580","v":501769.01899782947},{"$f":"VLOOKUP($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($S580,DisFac,2)","v":133140.10238448929},{"$f":"+$I580*VLOOKUP($S580,DisFac,3)","v":368628.9166133402},{"$f":"+$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",{"$f":"+'JAM Download'!E620","v":14775.033627046603},{"$f":"VLOOKUP($E581,Func,2)*$F581","v":0},{"$f":"VLOOKUP($E581,Func,3)*$F581","v":0},{"$f":"VLOOKUP($E581,Func,5)*$F581","v":14775.033627046603},{"$f":"VLOOKUP($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($S581,DisFac,2)","v":3920.4283551985623},{"$f":"+$I581*VLOOKUP($S581,DisFac,3)","v":10854.605271848042},{"$f":"+$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,{"$f":"+'JAM Download'!E621","v":516544.05262487609},{"$f":"SUM(G580:G581)","v":0},{"$f":"SUM(H580:H581)","v":0},{"$f":"SUM(I580:I581)","v":516544.05262487609},{"$f":"SUM(J580:J581)","v":0},{"$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,{"$f":"SUM(T580:T581)","v":137060.53073968785},{"$f":"SUM(U580:U581)","v":379483.52188518824},{"$f":"SUM(V580:V581)","v":0},{"$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",{"$f":"+'JAM Download'!E624","v":776826.99959989253},{"$f":"VLOOKUP($E585,Func,2)*$F585","v":0},{"$f":"VLOOKUP($E585,Func,3)*$F585","v":0},{"$f":"VLOOKUP($E585,Func,5)*$F585","v":776826.99959989253},{"$f":"VLOOKUP($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($S585,DisFac,2)","v":141916.07502489665},{"$f":"+$I585*VLOOKUP($S585,DisFac,3)","v":392927.21013064013},{"$f":"+$I585*VLOOKUP($S585,DisFac,4)","v":142036.9016421971},{"$f":"+$I585*VLOOKUP($S585,DisFac,5)","v":23782.395983826886},{"$f":"+$I585*VLOOKUP($S585,DisFac,6)","v":76164.416818331752},23782.395983826886,"UACCT590S",{"$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",{"$f":"+'JAM Download'!E625","v":1661990.6523005138},{"$f":"VLOOKUP($E586,Func,2)*$F586","v":0},{"$f":"VLOOKUP($E586,Func,3)*$F586","v":0},{"$f":"VLOOKUP($E586,Func,5)*$F586","v":1661990.6523005138},{"$f":"VLOOKUP($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($S586,DisFac,2)","v":303623.83159189729},{"$f":"+$I586*VLOOKUP($S586,DisFac,3)","v":840652.23094459239},{"$f":"+$I586*VLOOKUP($S586,DisFac,4)","v":303882.33536249981},{"$f":"+$I586*VLOOKUP($S586,DisFac,5)","v":50881.495924816765},{"$f":"+$I586*VLOOKUP($S586,DisFac,6)","v":162950.75847670747},50881.495924816765,"UACCT590SNPD",{"$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,{"$f":"+'JAM Download'!E626","v":2438817.6519004065},{"$f":"SUM(G585:G586)","v":0},{"$f":"SUM(H585:H586)","v":0},{"$f":"SUM(I585:I586)","v":2438817.6519004065},{"$f":"SUM(J585:J586)","v":0},{"$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,{"$f":"SUM(T585:T586)","v":445539.90661679395},{"$f":"SUM(U585:U586)","v":1233579.4410752326},{"$f":"SUM(V585:V586)","v":445919.23700469692},{"$f":"SUM(W585:W586)","v":74663.891908643651},{"$f":"SUM(X585:X586)","v":239115.17529503923},74663.891908643651,"UACCT590",{"$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",{"$f":"+'JAM Download'!E629","v":409535.22778505896},{"$f":"VLOOKUP($E590,Func,2)*$F590","v":0},{"$f":"VLOOKUP($E590,Func,3)*$F590","v":0},{"$f":"VLOOKUP($E590,Func,5)*$F590","v":409535.22778505896},{"$f":"VLOOKUP($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($S590,DisFac,2)","v":108666.65755143753},{"$f":"+$I590*VLOOKUP($S590,DisFac,3)","v":300868.57023362146},{"$f":"+$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",{"$f":"+'JAM Download'!E630","v":50354.218323302484},{"$f":"VLOOKUP($E591,Func,2)*$F591","v":0},{"$f":"VLOOKUP($E591,Func,3)*$F591","v":0},{"$f":"VLOOKUP($E591,Func,5)*$F591","v":50354.218323302484},{"$f":"VLOOKUP($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($S591,DisFac,2)","v":13361.059629479474},{"$f":"+$I591*VLOOKUP($S591,DisFac,3)","v":36993.15869382301},{"$f":"+$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,{"$f":"+'JAM Download'!E631","v":459889.44610836147},{"$f":"SUM(G590:G591)","v":0},{"$f":"SUM(H590:H591)","v":0},{"$f":"SUM(I590:I591)","v":459889.44610836147},{"$f":"SUM(J590:J591)","v":0},{"$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,{"$f":"SUM(T590:T591)","v":122027.71718091701},{"$f":"SUM(U590:U591)","v":337861.72892744449},{"$f":"SUM(V590:V591)","v":0},{"$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",{"$f":"+'JAM Download'!E634","v":3501778.6081637689},{"$f":"VLOOKUP($E595,Func,2)*$F595","v":0},{"$f":"VLOOKUP($E595,Func,3)*$F595","v":0},{"$f":"VLOOKUP($E595,Func,5)*$F595","v":3501778.6081637689},{"$f":"VLOOKUP($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($S595,DisFac,2)","v":3501778.6081637689},{"$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",{"$f":"+'JAM Download'!E635","v":805376.5033346375},{"$f":"VLOOKUP($E596,Func,2)*$F596","v":0},{"$f":"VLOOKUP($E596,Func,3)*$F596","v":0},{"$f":"VLOOKUP($E596,Func,5)*$F596","v":805376.5033346375},{"$f":"VLOOKUP($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($S596,DisFac,2)","v":805376.5033346375},{"$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,{"$f":"+'JAM Download'!E636","v":4307155.1114984062},{"$f":"SUM(G595:G596)","v":0},{"$f":"SUM(H595:H596)","v":0},{"$f":"SUM(I595:I596)","v":4307155.1114984062},{"$f":"SUM(J595:J596)","v":0},{"$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,{"$f":"SUM(T595:T596)","v":4307155.1114984062},{"$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",{"$f":"+'JAM Download'!E638","v":32214769.548290864},{"$f":"VLOOKUP($E600,Func,2)*$F600","v":0},{"$f":"VLOOKUP($E600,Func,3)*$F600","v":0},{"$f":"VLOOKUP($E600,Func,5)*$F600","v":32214769.548290864},{"$f":"VLOOKUP($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":32214769.548290864},{"$f":"+$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",{"$f":"+'JAM Download'!E639","v":683824.19014068483},{"$f":"VLOOKUP($E601,Func,2)*$F601","v":0},{"$f":"VLOOKUP($E601,Func,3)*$F601","v":0},{"$f":"VLOOKUP($E601,Func,5)*$F601","v":683824.19014068483},{"$f":"VLOOKUP($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":683824.19014068483},{"$f":"+$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,{"$f":"+'JAM Download'!E640","v":32898593.738431547},{"$f":"SUM(G600:G601)","v":0},{"$f":"SUM(H600:H601)","v":0},{"$f":"SUM(I600:I601)","v":32898593.738431547},{"$f":"SUM(J600:J601)","v":0},{"$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":32898593.738431547},{"$f":"SUM(V600:V601)","v":0},{"$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",{"$f":"+'JAM Download'!E643","v":11067244.703752609},{"$f":"VLOOKUP($E605,Func,2)*$F605","v":0},{"$f":"VLOOKUP($E605,Func,3)*$F605","v":0},{"$f":"VLOOKUP($E605,Func,5)*$F605","v":11067244.703752609},{"$f":"VLOOKUP($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":11067244.703752609},{"$f":"+$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",{"$f":"+'JAM Download'!E644","v":26814.792786792332},{"$f":"VLOOKUP($E606,Func,2)*$F606","v":0},{"$f":"VLOOKUP($E606,Func,3)*$F606","v":0},{"$f":"VLOOKUP($E606,Func,5)*$F606","v":26814.792786792332},{"$f":"VLOOKUP($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":26814.792786792332},{"$f":"+$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,{"$f":"+'JAM Download'!E645","v":11094059.496539401},{"$f":"SUM(G605:G606)","v":0},{"$f":"SUM(H605:H606)","v":0},{"$f":"SUM(I605:I606)","v":11094059.496539401},{"$f":"SUM(J605:J606)","v":0},{"$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":11094059.496539401},{"$f":"SUM(V605:V606)","v":0},{"$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",{"$f":"+'JAM Download'!E649","v":478120.19101535663},{"$f":"VLOOKUP($E611,Func,2)*$F611","v":0},{"$f":"VLOOKUP($E611,Func,3)*$F611","v":0},{"$f":"VLOOKUP($E611,Func,5)*$F611","v":478120.19101535663},{"$f":"VLOOKUP($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($S611,DisFac,4)","v":478120.19101535663},{"$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,{"$f":"+'JAM Download'!E650","v":478120.19101535663},{"$f":"SUM(G610:G611)","v":0},{"$f":"SUM(H610:H611)","v":0},{"$f":"SUM(I610:I611)","v":478120.19101535663},{"$f":"SUM(J610:J611)","v":0},{"$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},{"$f":"SUM(V610:V611)","v":478120.19101535663},{"$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",{"$f":"+'JAM Download'!E653","v":1723289.564210675},{"$f":"VLOOKUP($E615,Func,2)*$F615","v":0},{"$f":"VLOOKUP($E615,Func,3)*$F615","v":0},{"$f":"VLOOKUP($E615,Func,5)*$F615","v":1723289.564210675},{"$f":"VLOOKUP($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":1723289.564210675},{"$f":"+$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,{"$f":"+'JAM Download'!E655","v":1723289.564210675},{"$f":"SUM(G615:G616)","v":0},{"$f":"SUM(H615:H616)","v":0},{"$f":"SUM(I615:I616)","v":1723289.564210675},{"$f":"SUM(J615:J616)","v":0},{"$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":1723289.564210675},{"$f":"SUM(V615:V616)","v":0},{"$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",{"$f":"+'JAM Download'!E658","v":2718973.2010218133},{"$f":"VLOOKUP($E620,Func,2)*$F620","v":0},{"$f":"VLOOKUP($E620,Func,3)*$F620","v":0},{"$f":"VLOOKUP($E620,Func,5)*$F620","v":2718973.2010218133},{"$f":"VLOOKUP($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":2718973.2010218133},{"$f":"+$I620*VLOOKUP($S620,DisFac,6)","v":0},2718973.2010218133,"UACCT597S",{"$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",{"$f":"+'JAM Download'!E659","v":868149.12426354282},{"$f":"VLOOKUP($E621,Func,2)*$F621","v":0},{"$f":"VLOOKUP($E621,Func,3)*$F621","v":0},{"$f":"VLOOKUP($E621,Func,5)*$F621","v":868149.12426354282},{"$f":"VLOOKUP($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":868149.12426354282},{"$f":"+$I621*VLOOKUP($S621,DisFac,6)","v":0},868149.12426354282,"UACCT597SNPD",{"$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,{"$f":"+'JAM Download'!E660","v":3587122.325285356},{"$f":"SUM(G620:G621)","v":0},{"$f":"SUM(H620:H621)","v":0},{"$f":"SUM(I620:I621)","v":3587122.325285356},{"$f":"SUM(J620:J621)","v":0},{"$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":3587122.325285356},{"$f":"SUM(X620:X621)","v":0},3587122.325285356,"UACCT597",{"$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",{"$f":"+'JAM Download'!E663","v":1099280.2646797611},{"$f":"VLOOKUP($E625,Func,2)*$F625","v":0},{"$f":"VLOOKUP($E625,Func,3)*$F625","v":0},{"$f":"VLOOKUP($E625,Func,5)*$F625","v":1099280.2646797611},{"$f":"VLOOKUP($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($S625,DisFac,2)","v":291684.58284058585},{"$f":"+$I625*VLOOKUP($S625,DisFac,3)","v":807595.68183917541},{"$f":"+$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",{"$f":"+'JAM Download'!E664","v":485896.94284993538},{"$f":"VLOOKUP($E626,Func,2)*$F626","v":0},{"$f":"VLOOKUP($E626,Func,3)*$F626","v":0},{"$f":"VLOOKUP($E626,Func,5)*$F626","v":485896.94284993538},{"$f":"VLOOKUP($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($S626,DisFac,2)","v":128928.58321256892},{"$f":"+$I626*VLOOKUP($S626,DisFac,3)","v":356968.35963736649},{"$f":"+$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,{"$f":"+'JAM Download'!E665","v":1585177.2075296966},{"$f":"SUM(G625:G626)","v":0},{"$f":"SUM(H625:H626)","v":0},{"$f":"SUM(I625:I626)","v":1585177.2075296966},{"$f":"SUM(J625:J626)","v":0},{"$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,{"$f":"SUM(T625:T626)","v":420613.16605315474},{"$f":"SUM(U625:U626)","v":1164564.0414765419},{"$f":"SUM(V625:V626)","v":0},{"$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":84434717.380175769},{"$f":"+G627+G622+G617+G612+G607+G602+G597+G592+G587+G582+G577+G572+G567+G562+G557+G552+G547+G542+G537","v":0},{"$f":"+H627+H622+H617+H612+H607+H602+H597+H592+H587+H582+H577+H572+H567+H562+H557+H552+H547+H542+H537","v":0},{"$f":"+I627+I622+I617+I612+I607+I602+I597+I592+I587+I582+I577+I572+I567+I562+I557+I552+I547+I542+I537","v":84434717.380175725},{"$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,{"$f":"+T627+T622+T617+T612+T607+T602+T597+T592+T587+T582+T577+T572+T567+T562+T557+T552+T547+T542+T537","v":15256618.247970968},{"$f":"+U627+U622+U617+U612+U607+U602+U597+U592+U587+U582+U577+U572+U567+U562+U557+U552+U547+U542+U537","v":60255608.473353595},{"$f":"+V627+V622+V617+V612+V607+V602+V597+V592+V587+V582+V577+V572+V567+V562+V557+V552+V547+V542+V537","v":2067919.1361226267},{"$f":"+W627+W622+W617+W612+W607+W602+W597+W592+W587+W582+W577+W572+W567+W562+W557+W552+W547+W542+W537","v":6002073.9808044313},{"$f":"+X627+X622+X617+X612+X607+X602+X597+X592+X587+X582+X577+X572+X567+X562+X557+X552+X547+X542+X537","v":852497.54192414263},6002073.9808044313,null,{"$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",{"$f":"+'JAM Download'!E678","v":1132890.9942976029},{"$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)*$F633","v":1132890.9942976029},{"$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,{"$f":"+'JAM Download'!E679","v":1132890.9942976029},{"$f":"SUM(G632:G633)","v":0},{"$f":"SUM(H632:H633)","v":0},{"$f":"SUM(I632:I633)","v":0},{"$f":"SUM(J632:J633)","v":1132890.9942976029},{"$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",{"$f":"+'JAM Download'!E682","v":4024891.260059217},{"$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)*$F637","v":4024891.260059217},{"$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",{"$f":"+'JAM Download'!E683","v":1000913.4446899443},{"$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)*$F638","v":1000913.4446899443},{"$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,{"$f":"+'JAM Download'!E684","v":5025804.7047491614},{"$f":"SUM(G637:G638)","v":0},{"$f":"SUM(H637:H638)","v":0},{"$f":"SUM(I637:I638)","v":0},{"$f":"SUM(J637:J638)","v":5025804.7047491614},{"$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",{"$f":"+'JAM Download'!E687","v":3813275.966815467},{"$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)*$F642","v":3813275.966815467},{"$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",{"$f":"+'JAM Download'!E688","v":20957080.224530425},{"$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)*$F643","v":20957080.224530425},{"$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,{"$f":"+'JAM Download'!E689","v":24770356.191345893},{"$f":"SUM(G642:G643)","v":0},{"$f":"SUM(H642:H643)","v":0},{"$f":"SUM(I642:I643)","v":0},{"$f":"SUM(J642:J643)","v":24770356.191345893},{"$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",{"$f":"+'JAM Download'!E692","v":3664418.1774614253},{"$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)*$F647","v":3664418.1774614253},{"$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",{"$f":"+'JAM Download'!E694","v":6501.4425876117384},{"$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)*$F649","v":6501.4425876117384},{"$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":3670919.620049037},{"$f":"SUM(G647:G649)","v":0},{"$f":"SUM(H647:H649)","v":0},{"$f":"SUM(I647:I649)","v":0},{"$f":"SUM(J647:J649)","v":3670919.620049037},{"$f":"SUM(K647:K649)","v":0},null,null,{"$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":51001.434015084662},{"$f":"VLOOKUP($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":51001.434015084662},{"$f":"VLOOKUP($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":51001.434015084662},{"$f":"SUM(G653:G654)","v":0},{"$f":"SUM(H653:H654)","v":0},{"$f":"SUM(I653:I654)","v":0},{"$f":"SUM(J653:J654)","v":51001.434015084662},{"$f":"SUM(K653:K654)","v":0},null,null,{"$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,{"$f":"+'JAM Download'!E702","v":34650972.944456786},{"$f":"+G655+G650+G644+G639+G634","v":0},{"$f":"+H655+H650+H644+H639+H634","v":0},{"$f":"+I655+I650+I644+I639+I634","v":0},{"$f":"+J655+J650+J644+J639+J634","v":34650972.944456778},{"$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":145703.25502342638},{"$f":"VLOOKUP($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":145703.25502342638},{"$f":"VLOOKUP($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":145703.25502342638},{"$f":"SUM(G660:G661)","v":0},{"$f":"SUM(H660:H661)","v":0},{"$f":"SUM(I660:I661)","v":0},{"$f":"SUM(J660:J661)","v":145703.25502342638},{"$f":"SUM(K660:K661)","v":0},null,null,{"$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":2774239.5679253191},{"$f":"VLOOKUP($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":2774239.5679253191},{"$f":"VLOOKUP($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":592868.38594922528},{"$f":"VLOOKUP($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":592868.38594922528},{"$f":"VLOOKUP($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":3367107.9538745442},{"$f":"SUM(G665:G666)","v":0},{"$f":"SUM(H665:H666)","v":0},{"$f":"SUM(I665:I666)","v":0},{"$f":"SUM(J665:J666)","v":3367107.9538745442},{"$f":"SUM(K665:K666)","v":0},null,null,{"$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":400910.28040288907},{"$f":"VLOOKUP($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":400910.28040288907},{"$f":"VLOOKUP($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":763932.4107308985},{"$f":"VLOOKUP($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":763932.4107308985},{"$f":"VLOOKUP($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":1164842.6911337876},{"$f":"SUM(G670:G671)","v":0},{"$f":"SUM(H670:H671)","v":0},{"$f":"SUM(I670:I671)","v":0},{"$f":"SUM(J670:J671)","v":1164842.6911337876},{"$f":"SUM(K670:K671)","v":0},null,null,{"$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":92557.456110476312},{"$f":"VLOOKUP($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":92557.456110476312},{"$f":"VLOOKUP($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":92557.456110476312},{"$f":"SUM(G675:G676)","v":0},{"$f":"SUM(H675:H676)","v":0},{"$f":"SUM(I675:I676)","v":0},{"$f":"SUM(J675:J676)","v":92557.456110476312},{"$f":"SUM(K675:K676)","v":0},null,null,{"$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,{"$f":"+'JAM Download'!E733","v":4770211.356142235},{"$f":"+G677+G672+G667+G662","v":0},{"$f":"+H677+H672+H667+H662","v":0},{"$f":"+I677+I672+I667+I662","v":0},{"$f":"+J677+J672+J667+J662","v":4770211.356142235},{"$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",{"$f":"+'JAM Download'!E773","v":559595.64666006318},{"$f":"VLOOKUP($E705,Func,2)*$F705","v":282424.84340619599},{"$f":"VLOOKUP($E705,Func,3)*$F705","v":130081.06761902652},{"$f":"VLOOKUP($E705,Func,5)*$F705","v":147089.73563484062},{"$f":"VLOOKUP($E705,Func,6)*$F705","v":0},{"$f":"VLOOKUP($E705,Func,7)*$F705","v":0},null,0.75,{"$f":"+$G705*$M705","v":211818.63255464699},{"$f":"+$G705*(1-$M705)","v":70606.210851548996},0.75,{"$f":"+$H705*$P705","v":97560.800714269892},{"$f":"+$H705*(1-$P705)","v":32520.266904756631},"PLNT",{"$f":"+$I705*VLOOKUP($S705,DisFac,2)","v":26871.359991990092},{"$f":"+$I705*VLOOKUP($S705,DisFac,3)","v":74399.524593788752},{"$f":"+$I705*VLOOKUP($S705,DisFac,4)","v":26894.238129858019},{"$f":"+$I705*VLOOKUP($S705,DisFac,5)","v":4503.1214669751753},{"$f":"+$I705*VLOOKUP($S705,DisFac,6)","v":14421.491452228582},4503.1214669751753,"UACCT920S",{"$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",{"$f":"+'JAM Download'!E775","v":32363240.719766319},{"$f":"VLOOKUP($E707,Func,2)*$F707","v":16333549.495872691},{"$f":"VLOOKUP($E707,Func,3)*$F707","v":7523012.2492287792},{"$f":"VLOOKUP($E707,Func,5)*$F707","v":8506678.9746648446},{"$f":"VLOOKUP($E707,Func,6)*$F707","v":0},{"$f":"VLOOKUP($E707,Func,7)*$F707","v":0},null,0.75,{"$f":"+$G707*$M707","v":12250162.121904518},{"$f":"+$G707*(1-$M707)","v":4083387.3739681728},0.75,{"$f":"+$H707*$P707","v":5642259.1869215844},{"$f":"+$H707*(1-$P707)","v":1880753.0623071948},"PLNT",{"$f":"+$I707*VLOOKUP($S707,DisFac,2)","v":1554058.3581711724},{"$f":"+$I707*VLOOKUP($S707,DisFac,3)","v":4302767.0751835369},{"$f":"+$I707*VLOOKUP($S707,DisFac,4)","v":1555381.4754746375},{"$f":"+$I707*VLOOKUP($S707,DisFac,5)","v":260430.19615303521},{"$f":"+$I707*VLOOKUP($S707,DisFac,6)","v":834041.86968246289},260430.19615303521,"UACCT920SO",{"$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,{"$f":"+'JAM Download'!E776","v":32922836.366426382},{"$f":"SUM(G705:G707)","v":16615974.339278888},{"$f":"SUM(H705:H707)","v":7653093.3168478059},{"$f":"SUM(I705:I707)","v":8653768.7102996856},{"$f":"SUM(J705:J707)","v":0},{"$f":"SUM(K705:K707)","v":0},null,null,{"$f":"SUM(N705:N707)","v":12461980.754459165},{"$f":"SUM(O705:O707)","v":4153993.584819722},null,{"$f":"SUM(Q705:Q707)","v":5739819.9876358546},{"$f":"SUM(R705:R707)","v":1913273.3292119515},null,{"$f":"SUM(T705:T707)","v":1580929.7181631625},{"$f":"SUM(U705:U707)","v":4377166.599777326},{"$f":"SUM(V705:V707)","v":1582275.7136044954},{"$f":"SUM(W705:W707)","v":264933.31762001041},{"$f":"SUM(X705:X707)","v":848463.36113469151},264933.31762001041,"UACCT920",{"$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",{"$f":"+'JAM Download'!E779+'JAM Download'!E785","v":125589.71179271709},{"$f":"VLOOKUP($E711,Func,2)*$F711","v":63384.436419738828},{"$f":"VLOOKUP($E711,Func,3)*$F711","v":29194.015159818791},{"$f":"VLOOKUP($E711,Func,5)*$F711","v":33011.260213159461},{"$f":"VLOOKUP($E711,Func,6)*$F711","v":0},{"$f":"VLOOKUP($E711,Func,7)*$F711","v":0},null,0.75,{"$f":"+$G711*$M711","v":47538.327314804119},{"$f":"+$G711*(1-$M711)","v":15846.109104934707},0.75,{"$f":"+$H711*$P711","v":21895.511369864093},{"$f":"+$H711*(1-$P711)","v":7298.5037899546978},"PLNT",{"$f":"+$I711*VLOOKUP($S711,DisFac,2)","v":6030.723035489319},{"$f":"+$I711*VLOOKUP($S711,DisFac,3)","v":16697.440208867763},{"$f":"+$I711*VLOOKUP($S711,DisFac,4)","v":6035.8575621039126},{"$f":"+$I711*VLOOKUP($S711,DisFac,5)","v":1010.6328213603152},{"$f":"+$I711*VLOOKUP($S711,DisFac,6)","v":3236.6065853381497},1010.6328213603152,"UACCT921S",{"$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",{"$f":"+'JAM Download'!E780+'JAM Download'!E786","v":94439.95843366094},{"$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)*$F712","v":94439.95843366094},{"$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",{"$f":"+'JAM Download'!E781+'JAM Download'!E787","v":-9375924.1220560633},{"$f":"VLOOKUP($E713,Func,2)*$F713","v":-4731977.308552281},{"$f":"VLOOKUP($E713,Func,3)*$F713","v":-2179484.8244288145},{"$f":"VLOOKUP($E713,Func,5)*$F713","v":-2464461.9890749669},{"$f":"VLOOKUP($E713,Func,6)*$F713","v":0},{"$f":"VLOOKUP($E713,Func,7)*$F713","v":0},null,0.75,{"$f":"+$G713*$M713","v":-3548982.981414211},{"$f":"+$G713*(1-$M713)","v":-1182994.3271380702},0.75,{"$f":"+$H713*$P713","v":-1634613.6183216108},{"$f":"+$H713*(1-$P713)","v":-544871.20610720362},"PLNT",{"$f":"+$I713*VLOOKUP($S713,DisFac,2)","v":-450224.78971213324},{"$f":"+$I713*VLOOKUP($S713,DisFac,3)","v":-1246550.6146657995},{"$f":"+$I713*VLOOKUP($S713,DisFac,4)","v":-450608.10878543888},{"$f":"+$I713*VLOOKUP($S713,DisFac,5)","v":-75448.987923254754},{"$f":"+$I713*VLOOKUP($S713,DisFac,6)","v":-241629.48798834038},-75448.987923254754,"UACCT921SO",{"$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,{"$f":"'JAM Download'!E782+'JAM Download'!E788","v":-9155894.4518296849},{"$f":"SUM(G711:G713)","v":-4668592.8721325425},{"$f":"SUM(H711:H713)","v":-2150290.8092689957},{"$f":"SUM(I711:I713)","v":-2431450.7288618074},{"$f":"SUM(J711:J713)","v":94439.95843366094},{"$f":"SUM(K711:K713)","v":0},null,null,{"$f":"SUM(N711:N713)","v":-3501444.6540994067},{"$f":"SUM(O711:O713)","v":-1167148.2180331356},null,{"$f":"SUM(Q711:Q713)","v":-1612718.1069517469},{"$f":"SUM(R711:R713)","v":-537572.70231724891},null,{"$f":"SUM(T711:T713)","v":-444194.06667664391},{"$f":"SUM(U711:U713)","v":-1229853.1744569319},{"$f":"SUM(V711:V713)","v":-444572.25122333498},{"$f":"SUM(W711:W713)","v":-74438.355101894442},{"$f":"SUM(X711:X713)","v":-238392.88140300222},-74438.355101894442,"UACCT921",{"$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",{"$f":"+'JAM Download'!E791","v":68841.967314941256},{"$f":"VLOOKUP($E717,Func,2)*$F717","v":34744.162065484343},{"$f":"VLOOKUP($E717,Func,3)*$F717","v":16002.691691348327},{"$f":"VLOOKUP($E717,Func,5)*$F717","v":18095.11355810858},{"$f":"VLOOKUP($E717,Func,6)*$F717","v":0},{"$f":"VLOOKUP($E717,Func,7)*$F717","v":0},null,0.75,{"$f":"+$G717*$M717","v":26058.121549113257},{"$f":"+$G717*(1-$M717)","v":8686.0405163710857},0.75,{"$f":"+$H717*$P717","v":12002.018768511245},{"$f":"+$H717*(1-$P717)","v":4000.6729228370818},"PLNT",{"$f":"+$I717*VLOOKUP($S717,DisFac,2)","v":3305.739237461124},{"$f":"+$I717*VLOOKUP($S717,DisFac,3)","v":9152.6974359114556},{"$f":"+$I717*VLOOKUP($S717,DisFac,4)","v":3308.5537268674138},{"$f":"+$I717*VLOOKUP($S717,DisFac,5)","v":553.97811383088344},{"$f":"+$I717*VLOOKUP($S717,DisFac,6)","v":1774.145044037703},553.97811383088344,"UACCT923S",{"$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",{"$f":"+'JAM Download'!E793","v":6010900.5480701253},{"$f":"VLOOKUP($E719,Func,2)*$F719","v":3033668.4285361827},{"$f":"VLOOKUP($E719,Func,3)*$F719","v":1397266.6966076952},{"$f":"VLOOKUP($E719,Func,5)*$F719","v":1579965.4229262469},{"$f":"VLOOKUP($E719,Func,6)*$F719","v":0},{"$f":"VLOOKUP($E719,Func,7)*$F719","v":0},null,0.75,{"$f":"+$G719*$M719","v":2275251.3214021372},{"$f":"+$G719*(1-$M719)","v":758417.10713404568},0.75,{"$f":"+$H719*$P719","v":1047950.0224557715},{"$f":"+$H719*(1-$P719)","v":349316.6741519238},"PLNT",{"$f":"+$I719*VLOOKUP($S719,DisFac,2)","v":288638.90108380682},{"$f":"+$I719*VLOOKUP($S719,DisFac,3)","v":799163.01319732482},{"$f":"+$I719*VLOOKUP($S719,DisFac,4)","v":288884.64676154737},{"$f":"+$I719*VLOOKUP($S719,DisFac,5)","v":48370.31069741377},{"$f":"+$I719*VLOOKUP($S719,DisFac,6)","v":154908.55118615413},48370.31069741377,"UACCT923SO",{"$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,{"$f":"+'JAM Download'!E794","v":6079742.5153850662},{"$f":"SUM(G717:G719)","v":3068412.5906016673},{"$f":"SUM(H717:H719)","v":1413269.3882990435},{"$f":"SUM(I717:I719)","v":1598060.5364843556},{"$f":"SUM(J717:J719)","v":0},{"$f":"SUM(K717:K719)","v":0},null,null,{"$f":"SUM(N717:N719)","v":2301309.4429512504},{"$f":"SUM(O717:O719)","v":767103.14765041682},null,{"$f":"SUM(Q717:Q719)","v":1059952.0412242827},{"$f":"SUM(R717:R719)","v":353317.34707476088},null,{"$f":"SUM(T717:T719)","v":291944.64032126794},{"$f":"SUM(U717:U719)","v":808315.71063323633},{"$f":"SUM(V717:V719)","v":292193.20048841479},{"$f":"SUM(W717:W719)","v":48924.288811244653},{"$f":"SUM(X717:X719)","v":156682.69623019182},48924.288811244653,"UACCT923",{"$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":1086221.6654133915},{"$f":"VLOOKUP($E723,Func,3)*$F723","v":500299.0254107056},{"$f":"VLOOKUP($E723,Func,5)*$F723","v":565715.30917590274},{"$f":"VLOOKUP($E723,Func,6)*$F723","v":0},{"$f":"VLOOKUP($E723,Func,7)*$F723","v":0},null,0.75,{"$f":"+$G723*$M723","v":814666.2490600436},{"$f":"+$G723*(1-$M723)","v":271555.41635334789},0.75,{"$f":"+$H723*$P723","v":375224.26905802917},{"$f":"+$H723*(1-$P723)","v":125074.7563526764},"PLNT",{"$f":"+$I723*VLOOKUP($S723,DisFac,2)","v":103348.74598989302},{"$f":"+$I723*VLOOKUP($S723,DisFac,3)","v":286144.71211372496},{"$f":"+$I723*VLOOKUP($S723,DisFac,4)","v":103436.73658136062},{"$f":"+$I723*VLOOKUP($S723,DisFac,5)","v":17319.25577234563},{"$f":"+$I723*VLOOKUP($S723,DisFac,6)","v":55465.8587185785},17319.25577234563,"UACCT924S",{"$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",{"$f":"+'JAM Download'!E799","v":2923443.6547179911},{"$f":"VLOOKUP($E725,Func,2)*$F725","v":1475445.924782407},{"$f":"VLOOKUP($E725,Func,3)*$F725","v":679570.46127772331},{"$f":"VLOOKUP($E725,Func,5)*$F725","v":768427.26865786058},{"$f":"VLOOKUP($E725,Func,6)*$F725","v":0},{"$f":"VLOOKUP($E725,Func,7)*$F725","v":0},null,0.75,{"$f":"+$G725*$M725","v":1106584.4435868054},{"$f":"+$G725*(1-$M725)","v":368861.48119560175},0.75,{"$f":"+$H725*$P725","v":509677.84595829248},{"$f":"+$H725*(1-$P725)","v":169892.61531943083},"PLNT",{"$f":"+$I725*VLOOKUP($S725,DisFac,2)","v":140381.55466557297},{"$f":"+$I725*VLOOKUP($S725,DisFac,3)","v":388678.53848740354},{"$f":"+$I725*VLOOKUP($S725,DisFac,4)","v":140501.0748001218},{"$f":"+$I725*VLOOKUP($S725,DisFac,5)","v":23525.239979306065},{"$f":"+$I725*VLOOKUP($S725,DisFac,6)","v":75340.86072545615},23525.239979306065,"UACCT924SO",{"$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,{"$f":"+'JAM Download'!E800","v":5075679.6547179911},{"$f":"SUM(G723:G725)","v":2561667.5901957983},{"$f":"SUM(H723:H725)","v":1179869.486688429},1334142.5778337633,0,0,null,null,{"$f":"SUM(N723:N725)","v":1921250.692646849},{"$f":"SUM(O723:O725)","v":640416.89754894958},null,{"$f":"SUM(Q723:Q725)","v":884902.11501632165},{"$f":"SUM(R723:R725)","v":294967.37167210726},null,{"$f":"SUM(T723:T725)","v":243730.30065546598},{"$f":"SUM(U723:U725)","v":674823.25060112844},243937.8113814824,40844.495751651695,130806.71944403465,40844.495751651695,"UACCT924",{"$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",{"$f":"+'JAM Download'!E804","v":3306029.2543024924},{"$f":"VLOOKUP($E729,Func,2)*$F729","v":1668534.7715184796},{"$f":"VLOOKUP($E729,Func,3)*$F729","v":768504.57566308649},{"$f":"VLOOKUP($E729,Func,5)*$F729","v":868989.90712092607},{"$f":"VLOOKUP($E729,Func,6)*$F729","v":0},{"$f":"VLOOKUP($E729,Func,7)*$F729","v":0},null,0.75,{"$f":"+$G729*$M729","v":1251401.0786388596},{"$f":"+$G729*(1-$M729)","v":417133.69287961989},0.75,{"$f":"+$H729*$P729","v":576378.43174731487},{"$f":"+$H729*(1-$P729)","v":192126.14391577162},"PLNT",{"$f":"+$I729*VLOOKUP($S729,DisFac,2)","v":158753.02598695667},{"$f":"+$I729*VLOOKUP($S729,DisFac,3)","v":439544.17136965436},{"$f":"+$I729*VLOOKUP($S729,DisFac,4)","v":158888.18749782039},{"$f":"+$I729*VLOOKUP($S729,DisFac,5)","v":26603.944105628729},{"$f":"+$I729*VLOOKUP($S729,DisFac,6)","v":85200.578160865931},26603.944105628729,"UACCT925SO",{"$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,{"$f":"+'JAM Download'!E805","v":3306029.2543024924},{"$f":"SUM(G729)","v":1668534.7715184796},{"$f":"SUM(H729)","v":768504.57566308649},{"$f":"SUM(I729)","v":868989.90712092607},{"$f":"SUM(J729)","v":0},{"$f":"SUM(K729)","v":0},null,null,{"$f":"SUM(N729)","v":1251401.0786388596},{"$f":"SUM(O729)","v":417133.69287961989},null,{"$f":"SUM(Q729)","v":576378.43174731487},{"$f":"SUM(R729)","v":192126.14391577162},null,{"$f":"SUM(T729)","v":158753.02598695667},{"$f":"SUM(U729)","v":439544.17136965436},{"$f":"SUM(V729)","v":158888.18749782039},{"$f":"SUM(W729)","v":26603.944105628729},{"$f":"SUM(X729)","v":85200.578160865931},26603.944105628729,"UACCT925",{"$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",{"$f":"+'JAM Download'!E819-Acct928RE","v":5904852.5743628126},{"$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":5904852.5743628126},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",{"$f":"+'JAM Download'!E821","v":650767.29077826755},{"$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":650767.29077826755},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",{"$f":"+'JAM Download'!E822","v":2286901.2316070218},{"$f":"VLOOKUP($E747,Func,2)*$F747","v":1224698.2244518541},{"$f":"VLOOKUP($E747,Func,3)*$F747","v":1062203.0071551676},{"$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*$M747","v":918523.66833889065},{"$f":"+$G747*(1-$M747)","v":306174.55611296353},0.75,{"$f":"+$H747*$P747","v":796652.25536637567},{"$f":"+$H747*(1-$P747)","v":265550.75178879191},"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,{"$f":"SUM(F744:F747)","v":8842521.0967481025},1224698.2244518541,1062203.0071551676,0,0,6555619.8651410798,null,null,{"$f":"SUM(N744:N747)","v":918523.66833889065},{"$f":"SUM(O744:O747)","v":306174.55611296353},null,{"$f":"SUM(Q744:Q747)","v":796652.25536637567},{"$f":"SUM(R744:R747)","v":265550.75178879191},null,{"$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",{"$f":"+'JAM Download'!E827","v":-1582853.2594918171},{"$f":"VLOOKUP($E754,Func,2)*$F754","v":-697053.02463598677},{"$f":"VLOOKUP($E754,Func,3)*$F754","v":-116179.55886966537},{"$f":"VLOOKUP($E754,Func,5)*$F754","v":-538448.33920520532},{"$f":"VLOOKUP($E754,Func,6)*$F754","v":-231172.33678095962},{"$f":"VLOOKUP($E754,Func,7)*$F754","v":0},null,0.75,{"$f":"+$G754*$M754","v":-522789.76847699005},{"$f":"+$G754*(1-$M754)","v":-174263.25615899669},0.75,{"$f":"+$H754*$P754","v":-87134.669152249029},{"$f":"+$H754*(1-$P754)","v":-29044.889717416343},"DISom",{"$f":"+$I754*VLOOKUP($S754,DisFac,2)","v":-56310.722510974127},{"$f":"+$I754*VLOOKUP($S754,DisFac,3)","v":-427629.87883695896},{"$f":"+$I754*VLOOKUP($S754,DisFac,4)","v":-4266.5708443690346},{"$f":"+$I754*VLOOKUP($S754,DisFac,5)","v":-50241.167012903235},{"$f":"+$I754*VLOOKUP($S754,DisFac,6)","v":0},-50241.167012903235,"UACCT929SO",{"$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,{"$f":"+'JAM Download'!E828","v":-1582853.2594918171},{"$f":"SUM(G753:G754)","v":-697053.02463598677},{"$f":"SUM(H753:H754)","v":-116179.55886966537},{"$f":"SUM(I753:I754)","v":-538448.33920520532},{"$f":"SUM(J753:J754)","v":-231172.33678095962},{"$f":"SUM(K753:K754)","v":0},null,null,{"$f":"SUM(N753:N754)","v":-522789.76847699005},{"$f":"SUM(O753:O754)","v":-174263.25615899669},null,{"$f":"SUM(Q753:Q754)","v":-87134.669152249029},{"$f":"SUM(R753:R754)","v":-29044.889717416343},null,{"$f":"SUM(T753:T754)","v":-56310.722510974127},{"$f":"SUM(U753:U754)","v":-427629.87883695896},{"$f":"SUM(V753:V754)","v":-4266.5708443690346},{"$f":"SUM(W753:W754)","v":-50241.167012903235},{"$f":"SUM(X753:X754)","v":0},-50241.167012903235,"UACCT929",{"$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",{"$f":"+'JAM Download'!E831","v":48103.104826314171},{"$f":"VLOOKUP($E758,Func,2)*$F758","v":24277.372293741919},{"$f":"VLOOKUP($E758,Func,3)*$F758","v":11181.82971748172},{"$f":"VLOOKUP($E758,Func,5)*$F758","v":12643.902815090529},{"$f":"VLOOKUP($E758,Func,6)*$F758","v":0},{"$f":"VLOOKUP($E758,Func,7)*$F758","v":0},null,0.75,{"$f":"+$G758*$M758","v":18208.029220306438},{"$f":"+$G758*(1-$M758)","v":6069.3430734354797},0.75,{"$f":"+$H758*$P758","v":8386.3722881112899},{"$f":"+$H758*(1-$P758)","v":2795.45742937043},"PLNT",{"$f":"+$I758*VLOOKUP($S758,DisFac,2)","v":2309.8747358653695},{"$f":"+$I758*VLOOKUP($S758,DisFac,3)","v":6395.4181057755759},{"$f":"+$I758*VLOOKUP($S758,DisFac,4)","v":2311.8413513504261},{"$f":"+$I758*VLOOKUP($S758,DisFac,5)","v":387.09043800535284},{"$f":"+$I758*VLOOKUP($S758,DisFac,6)","v":1239.6781840938042},387.09043800535284,"UACCT930S",{"$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",{"$f":"+'JAM Download'!E834","v":3255085.9405603632},{"$f":"VLOOKUP($E760,Func,2)*$F760","v":1433466.7390748151},{"$f":"VLOOKUP($E760,Func,3)*$F760","v":238919.46166795498},{"$f":"VLOOKUP($E760,Func,5)*$F760","v":1107301.3926936304},{"$f":"VLOOKUP($E760,Func,6)*$F760","v":475398.34712396289},{"$f":"VLOOKUP($E760,Func,7)*$F760","v":0},null,0.75,{"$f":"+$G760*$M760","v":1075100.0543061113},{"$f":"+$G760*(1-$M760)","v":358366.68476870377},0.75,{"$f":"+$H760*$P760","v":179189.59625096625},{"$f":"+$H760*(1-$P760)","v":59729.865416988745},"DISom",{"$f":"+$I760*VLOOKUP($S760,DisFac,2)","v":115801.15847701259},{"$f":"+$I760*VLOOKUP($S760,DisFac,3)","v":879406.85469012859},{"$f":"+$I760*VLOOKUP($S760,DisFac,4)","v":8774.063348341735},{"$f":"+$I760*VLOOKUP($S760,DisFac,5)","v":103319.31617814752},{"$f":"+$I760*VLOOKUP($S760,DisFac,6)","v":0},103319.31617814752,"UACCT930SO",{"$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,{"$f":"+'JAM Download'!E835","v":3303189.0453866776},{"$f":"SUM(G758:G760)","v":1457744.111368557},{"$f":"SUM(H758:H760)","v":250101.29138543669},{"$f":"SUM(I758:I760)","v":1119945.2955087209},{"$f":"SUM(J758:J760)","v":475398.34712396289},{"$f":"SUM(K758:K760)","v":0},null,null,{"$f":"SUM(N758:N760)","v":1093308.0835264178},{"$f":"SUM(O758:O760)","v":364436.02784213924},null,{"$f":"SUM(Q758:Q760)","v":187575.96853907753},{"$f":"SUM(R758:R760)","v":62525.322846359173},null,{"$f":"SUM(T758:T760)","v":118111.03321287796},{"$f":"SUM(U758:U760)","v":885802.27279590419},{"$f":"SUM(V758:V760)","v":11085.904699692161},{"$f":"SUM(W758:W760)","v":103706.40661615288},{"$f":"SUM(X758:X760)","v":1239.6781840938042},103706.40661615288,"UACCT930",{"$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",{"$f":"+'JAM Download'!E838","v":4262.3137123745819},{"$f":"VLOOKUP($E764,Func,2)*$F764","v":2151.1662750599162},{"$f":"VLOOKUP($E764,Func,3)*$F764","v":990.79812636518011},{"$f":"VLOOKUP($E764,Func,5)*$F764","v":1120.3493109494852},{"$f":"VLOOKUP($E764,Func,6)*$F764","v":0},{"$f":"VLOOKUP($E764,Func,7)*$F764","v":0},null,0.75,{"$f":"+$G764*$M764","v":1613.3747062949371},{"$f":"+$G764*(1-$M764)","v":537.79156876497905},0.75,{"$f":"+$H764*$P764","v":743.09859477388511},{"$f":"+$H764*(1-$P764)","v":247.69953159129503},"PLNT",{"$f":"+$I764*VLOOKUP($S764,DisFac,2)","v":204.67308287262111},{"$f":"+$I764*VLOOKUP($S764,DisFac,3)","v":566.68438320231007},{"$f":"+$I764*VLOOKUP($S764,DisFac,4)","v":204.84734048404118},{"$f":"+$I764*VLOOKUP($S764,DisFac,5)","v":34.299259638158368},{"$f":"+$I764*VLOOKUP($S764,DisFac,6)","v":109.84524475235447},34.299259638158368,"UACCT931S",{"$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",{"$f":"+'JAM Download'!E839","v":2539878.1098101921},{"$f":"VLOOKUP($E765,Func,2)*$F765","v":1281862.5050343196},{"$f":"VLOOKUP($E765,Func,3)*$F765","v":590408.55324417225},{"$f":"VLOOKUP($E765,Func,5)*$F765","v":667607.05153170018},{"$f":"VLOOKUP($E765,Func,6)*$F765","v":0},{"$f":"VLOOKUP($E765,Func,7)*$F765","v":0},null,0.75,{"$f":"+$G765*$M765","v":961396.87877573969},{"$f":"+$G765*(1-$M765)","v":320465.6262585799},0.75,{"$f":"+$H765*$P765","v":442806.41493312921},{"$f":"+$H765*(1-$P765)","v":147602.13831104306},"PLNT",{"$f":"+$I765*VLOOKUP($S765,DisFac,2)","v":121963.02711043917},{"$f":"+$I765*VLOOKUP($S765,DisFac,3)","v":337682.6196270248},{"$f":"+$I765*VLOOKUP($S765,DisFac,4)","v":122066.86580523742},{"$f":"+$I765*VLOOKUP($S765,DisFac,5)","v":20438.650136130273},{"$f":"+$I765*VLOOKUP($S765,DisFac,6)","v":65455.888852868513},20438.650136130273,"UACCT931SO",{"$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,{"$f":"+'JAM Download'!E840","v":2544140.4235225669},{"$f":"SUM(G764:G765)","v":1284013.6713093794},{"$f":"SUM(H764:H765)","v":591399.35137053742},{"$f":"SUM(I764:I765)","v":668727.40084264963},{"$f":"SUM(J764:J765)","v":0},{"$f":"SUM(K764:K765)","v":0},null,null,{"$f":"SUM(N764:N765)","v":963010.25348203466},{"$f":"SUM(O764:O765)","v":321003.41782734485},null,{"$f":"SUM(Q764:Q765)","v":443549.51352790312},{"$f":"SUM(R764:R765)","v":147849.83784263436},null,{"$f":"SUM(T764:T765)","v":122167.70019331179},{"$f":"SUM(U764:U765)","v":338249.30401022709},{"$f":"SUM(V764:V765)","v":122271.71314572147},{"$f":"SUM(W764:W765)","v":20472.949395768432},{"$f":"SUM(X764:X765)","v":65565.734097620865},20472.949395768432,"UACCT931",{"$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",{"$f":"+'JAM Download'!E843","v":60327.914528301888},{"$f":"VLOOKUP($E769,Func,2)*$F769","v":13735.529082005325},{"$f":"VLOOKUP($E769,Func,3)*$F769","v":19055.970337092233},{"$f":"VLOOKUP($E769,Func,5)*$F769","v":26131.342270006935},{"$f":"VLOOKUP($E769,Func,6)*$F769","v":1405.0728391974026},{"$f":"VLOOKUP($E769,Func,7)*$F769","v":0},null,0.75,{"$f":"+$G769*$M769","v":10301.646811503993},{"$f":"+$G769*(1-$M769)","v":3433.8822705013313},0.75,{"$f":"+$H769*$P769","v":14291.977752819173},{"$f":"+$H769*(1-$P769)","v":4763.9925842730581},"GENL",{"$f":"+$I769*VLOOKUP($S769,DisFac,2)","v":4773.8525205761534},{"$f":"+$I769*VLOOKUP($S769,DisFac,3)","v":13217.505854470966},{"$f":"+$I769*VLOOKUP($S769,DisFac,4)","v":4777.9169540904768},{"$f":"+$I769*VLOOKUP($S769,DisFac,5)","v":800.00557366608905},{"$f":"+$I769*VLOOKUP($S769,DisFac,6)","v":2562.0613672032505},800.00557366608905,"UACCT935S",{"$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",{"$f":"+'JAM Download'!E844","v":51384.386894234704},{"$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)*$F770","v":51384.386894234704},{"$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",{"$f":"+'JAM Download'!E845","v":9263354.925512597},{"$f":"VLOOKUP($E771,Func,2)*$F771","v":2109091.321507961},{"$f":"VLOOKUP($E771,Func,3)*$F771","v":2926045.3981002881},{"$f":"VLOOKUP($E771,Func,5)*$F771","v":4012469.1864421037},{"$f":"VLOOKUP($E771,Func,6)*$F771","v":215749.0194622445},{"$f":"VLOOKUP($E771,Func,7)*$F771","v":0},null,0.75,{"$f":"+$G771*$M771","v":1581818.4911309709},{"$f":"+$G771*(1-$M771)","v":527272.83037699026},0.75,{"$f":"+$H771*$P771","v":2194534.048575216},{"$f":"+$H771*(1-$P771)","v":731511.34952507203},"GENL",{"$f":"+$I771*VLOOKUP($S771,DisFac,2)","v":733025.34334091446},{"$f":"+$I771*VLOOKUP($S771,DisFac,3)","v":2029548.8235809167},{"$f":"+$I771*VLOOKUP($S771,DisFac,4)","v":733649.43735292717},{"$f":"+$I771*VLOOKUP($S771,DisFac,5)","v":122840.90423481599},{"$f":"+$I771*VLOOKUP($S771,DisFac,6)","v":393404.67793252942},122840.90423481599,"UACCT935SO",{"$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,{"$f":"+'JAM Download'!E846","v":9375067.2269351333},{"$f":"SUM(G769:G771)","v":2122826.8505899664},{"$f":"SUM(H769:H771)","v":2945101.3684373805},{"$f":"SUM(I769:I771)","v":4038600.5287121106},{"$f":"SUM(J769:J771)","v":268538.47919567663},{"$f":"SUM(K769:K771)","v":0},null,null,{"$f":"SUM(N769:N771)","v":1592120.1379424748},{"$f":"SUM(O769:O771)","v":530706.7126474916},null,{"$f":"SUM(Q769:Q771)","v":2208826.0263280352},{"$f":"SUM(R769:R771)","v":736275.34210934513},null,{"$f":"SUM(T769:T771)","v":737799.19586149056},{"$f":"SUM(U769:U771)","v":2042766.3294353876},{"$f":"SUM(V769:V771)","v":738427.35430701764},{"$f":"SUM(W769:W771)","v":123640.90980848207},{"$f":"SUM(X769:X771)","v":395966.73929973267},123640.90980848207,"UACCT935",{"$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":60710457.872102916},{"$f":"+G772+G766+G761+G755+G750+G748+G741+G736+G730+G726+G720+G714+G708","v":24638226.252546061},{"$f":"+H772+H766+H761+H755+H750+H748+H741+H736+H730+H726+H720+H714+H708","v":13597071.417708226},{"$f":"+I772+I766+I761+I755+I750+I748+I741+I736+I730+I726+I720+I714+I708","v":15312335.888735199},{"$f":"+J772+J766+J761+J755+J750+J748+J741+J736+J730+J726+J720+J714+J708","v":607204.44797234086},{"$f":"+K772+K766+K761+K755+K750+K748+K741+K736+K730+K726+K720+K714+K708","v":6555619.8651410798},null,null,{"$f":"+N772+N766+N761+N755+N750+N748+N741+N736+N730+N726+N720+N714+N708","v":18478669.689409547},{"$f":"+O772+O766+O761+O755+O750+O748+O741+O736+O730+O726+O720+O714+O708","v":6159556.5631365152},{"$f":"+P772+P766+P761+P755+P748+P741+P736+P730+P726+P720+P714+P708","v":0},{"$f":"+Q772+Q766+Q761+Q755+Q750+Q748+Q741+Q736+Q730+Q726+Q720+Q714+Q708","v":10197803.563281169},{"$f":"+R772+R766+R761+R755+R750+R748+R741+R736+R730+R726+R720+R714+R708","v":3399267.8544270564},null,{"$f":"+T772+T766+T761+T755+T750+T748+T741+T736+T730+T726+T720+T714+T708","v":2752930.8252069154},{"$f":"+U772+U766+U761+U755+U750+U748+U741+U736+U730+U726+U720+U714+U708","v":7909184.5853289738},{"$f":"+V772+V766+V761+V755+V750+V748+V741+V736+V730+V726+V720+V714+V708","v":2700241.0630569402},{"$f":"+W772+W766+W761+W755+W750+W748+W741+W736+W730+W726+W720+W714+W708","v":504446.7899941412},{"$f":"+X772+X766+X761+X755+X750+X748+X741+X736+X730+X726+X720+X714+X708","v":1445532.6251482291},504446.7899941412,null,{"$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,{"$f":"+'JAM Download'!E857","v":1218268345.7712607},{"$f":"+G774+G701+G679+G657+G629+G532+G473","v":967942359.38794971},{"$f":"+H774+H701+H679+H657+H629+H532+H473","v":103994924.50068754},{"$f":"+I774+I701+I679+I657+I629+I532+I473","v":99747053.26891093},{"$f":"+J774+J701+J679+J657+J629+J532+J473","v":40028388.748571351},{"$f":"+K774+K701+K679+K657+K629+K532+K473","v":6555619.8651410798},null,{"$f":"+M774+M701+M679+M657+M629+M532+M473","v":0},354815532.41088265,613126826.97706687,0,75428351.288525745,28566573.212161779,null,{"$f":"+T774+T701+T679+T657+T629+T532+T473","v":18009549.073177885},{"$f":"+U774+U701+U679+U657+U629+U532+U473","v":68164793.058682561},{"$f":"+V774+V701+V679+V657+V629+V532+V473","v":4768160.1991795674},{"$f":"+W774+W701+W679+W657+W629+W532+W473","v":6506520.7707985723},{"$f":"+X774+X701+X679+X657+X629+X532+X473","v":2298030.1670723716},6506520.7707985723,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":12925714.689861119},{"$f":"VLOOKUP($E780,Func,2)*$F780","v":12925714.689861119},{"$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":9694286.0173958391},{"$f":"+$G780*(1-$M780)","v":3231428.6724652797},null,{"$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",{"$f":"+'JAM Download'!E860","v":13541943.411554817},{"$f":"VLOOKUP($E781,Func,2)*$F781","v":13541943.411554817},{"$f":"VLOOKUP($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*$M781","v":10156457.558666114},{"$f":"+$G781*(1-$M781)","v":3385485.8528887043},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":62014175.929316387},{"$f":"VLOOKUP($E782,Func,2)*$F782","v":62014175.929316387},{"$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":46510631.946987286},{"$f":"+$G782*(1-$M782)","v":15503543.982329097},null,{"$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",{"$f":"+'JAM Download'!E862","v":6098571.2442795783},{"$f":"VLOOKUP($E783,Func,2)*$F783","v":6098571.2442795783},{"$f":"VLOOKUP($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*$M783","v":4573928.4332096837},{"$f":"+$G783*(1-$M783)","v":1524642.8110698946},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":94580405.275011897},{"$f":"SUM(G780:G783)","v":94580405.275011897},{"$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":70935303.956258923},{"$f":"SUM(O780:O783)","v":23645101.318752974},null,{"$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",{"$f":"+'JAM Download'!E870+'JAM Download'!E872","v":11200752.117884928},{"$f":"VLOOKUP($E791,Func,2)*$F791","v":11200752.117884928},{"$f":"VLOOKUP($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*$M791","v":8400564.0884136967},{"$f":"+$G791*(1-$M791)","v":2800188.0294712321},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":2784699.7734039645},{"$f":"VLOOKUP($E792,Func,2)*$F792","v":2784699.7734039645},{"$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":2088524.8300529732},{"$f":"+$G792*(1-$M792)","v":696174.94335099112},null,{"$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",{"$f":"+'JAM Download'!E874","v":13985451.891288893},{"$f":"SUM(G791:G792)","v":13985451.891288893},{"$f":"SUM(H791:H792)","v":0},{"$f":"SUM(I791:I792)","v":0},{"$f":"SUM(J791:J792)","v":0},{"$f":"SUM(K791:K792)","v":0},null,null,{"$f":"SUM(N791:N792)","v":10489088.91846667},{"$f":"SUM(O791:O792)","v":3496362.9728222233},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",{"$f":"+'JAM Download'!E877","v":0},{"$f":"VLOOKUP($E796,Func,2)*$F796","v":0},{"$f":"VLOOKUP($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*$M796","v":0},{"$f":"+$G796*(1-$M796)","v":0},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":24033618.745072573},{"$f":"VLOOKUP($E797,Func,2)*$F797","v":24033618.745072573},{"$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":18025214.05880443},{"$f":"+$G797*(1-$M797)","v":6008404.6862681434},null,{"$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",{"$f":"+'JAM Download'!E879","v":1293633.8514115121},{"$f":"VLOOKUP($E798,Func,2)*$F798","v":1293633.8514115121},{"$f":"VLOOKUP($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*$M798","v":970225.38855863409},{"$f":"+$G798*(1-$M798)","v":323408.46285287803},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":28421955.558162723},{"$f":"VLOOKUP($E799,Func,2)*$F799","v":28421955.558162723},{"$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":21316466.668622043},{"$f":"+$G799*(1-$M799)","v":7105488.8895406807},null,null,null,null,null,null,null,null,null,null,"UACCT403OPSG-W",{"$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,{"$f":"+'JAM Download'!E881","v":53749208.154646814},{"$f":"SUM(G796:G799)","v":53749208.154646814},{"$f":"SUM(H796:H799)","v":0},{"$f":"SUM(I796:I799)","v":0},{"$f":"SUM(J796:J799)","v":0},{"$f":"SUM(K796:K799)","v":0},null,null,{"$f":"SUM(N796:N799)","v":40311906.11598511},{"$f":"SUM(O796:O799)","v":13437302.038661703},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",{"$f":"+'JAM Download'!E884","v":4068185.1677004597},{"$f":"VLOOKUP($E803,Func,2)*$F803","v":0},{"$f":"VLOOKUP($E803,Func,3)*$F803","v":4068185.1677004597},{"$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*$P803","v":3051138.8757753447},{"$f":"+$H803*(1-$P803)","v":1017046.2919251149},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":4698384.9752740078},{"$f":"VLOOKUP($E804,Func,2)*$F804","v":0},{"$f":"VLOOKUP($E804,Func,3)*$F804","v":4698384.9752740078},{"$f":"VLOOKUP($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":3523788.7314555058},{"$f":"+$H804*(1-$P804)","v":1174596.2438185019},null,null,null,null,null,null,null,"UACCT403TPDGU",{"$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",{"$f":"+'JAM Download'!E886","v":31331724.488602411},{"$f":"VLOOKUP($E805,Func,2)*$F805","v":0},{"$f":"VLOOKUP($E805,Func,3)*$F805","v":31331724.488602411},{"$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*$P805","v":23498793.366451807},{"$f":"+$H805*(1-$P805)","v":7832931.1221506028},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":40098294.631576881},{"$f":"SUM(G803:G805)","v":0},{"$f":"SUM(H803:H805)","v":40098294.631576881},{"$f":"SUM(I803:I805)","v":0},{"$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":30073720.973682657},{"$f":"SUM(R803:R805)","v":10024573.65789422},null,{"$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":267585.8547231619},{"$f":"VLOOKUP($E809,Func,2)*$F809","v":0},{"$f":"VLOOKUP($E809,Func,3)*$F809","v":0},{"$f":"VLOOKUP($E809,Func,5)*$F809","v":267585.8547231619},{"$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":71001.609795755372},{"$f":"+$I809*VLOOKUP($S809,DisFac,3)","v":196584.24492740654},{"$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":831357.95191319659},0,0,831357.95191319659,0,0,null,null,0,0,null,0,0,"PLNT2",220593.69679091551,610764.25512228115,0,0,0,0,"UACCT403361",0,0,0,0]
[{"$f":"ROW()","v":811},null,"362/363","S","DPW",{"$f":"+'JAM Download'!E894+'JAM Download'!E895","v":11199759.367043301},0,0,11199759.367043301,0,0,null,null,0,0,null,0,0,"SUBS",11199759.367043301,0,0,0,0,0,"UACCT403362",0,0,0,0]
[{"$f":"ROW()","v":812},null,364,"S","DPW",{"$f":"+'JAM Download'!E896","v":-10474425.646638526},0,0,-10474425.646638526,0,0,null,null,0,0,null,0,0,"PC",0,-10474425.646638526,0,0,0,0,"UACCT403364",0,0,0,0]
[{"$f":"ROW()","v":813},null,365,"S","DPW",{"$f":"+'JAM Download'!E897","v":7452755.9099181974},0,0,7452755.9099181974,0,0,null,null,0,0,null,0,0,"PC",0,7452755.9099181974,0,0,0,0,"UACCT403365",0,0,0,0]
[{"$f":"ROW()","v":814},null,366,"S","DPW",{"$f":"+'JAM Download'!E898","v":4335364.2043140987},0,0,4335364.2043140987,0,0,null,null,0,0,null,0,0,"PC",0,4335364.2043140987,0,0,0,0,"UACCT403366",0,0,0,0]
[{"$f":"ROW()","v":815},null,367,"S","DPW",{"$f":"+'JAM Download'!E899","v":12040671.148107134},0,0,12040671.148107134,0,0,null,null,0,0,null,0,0,"PC",0,12040671.148107134,0,0,0,0,"UACCT403367",0,0,0,0]
[{"$f":"ROW()","v":816},null,368,"S","DPW",{"$f":"+'JAM Download'!E900","v":10480271.696340168},0,0,10480271.696340168,0,0,null,null,0,0,null,0,0,"XFMR",0,0,10480271.696340168,0,0,0,"UACCT403368",0,0,0,0]
[{"$f":"ROW()","v":817},null,369,"S","DPW",{"$f":"+'JAM Download'!E901","v":4948731.2193351509},0,0,4948731.2193351509,0,0,null,null,0,0,null,0,0,"SERV",0,0,0,0,4948731.2193351509,0,"UACCT403369",0,0,0,0]
[{"$f":"ROW()","v":818},null,370,"S","DPW",{"$f":"+'JAM Download'!E902","v":2585986.9117674245},0,0,2585986.9117674245,0,0,null,null,0,0,null,0,0,"METR",0,0,0,2585986.9117674245,0,2585986.9117674245,"UACCT403370",0,0,0,0]
[{"$f":"ROW()","v":819},null,371,"S","DPW",{"$f":"+'JAM Download'!E903","v":277421.62972472882},0,0,277421.62972472882,0,0,null,null,0,0,null,0,0,"PC",0,277421.62972472882,0,0,0,0,"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":1072052.774010625},0,0,1072052.774010625,0,0,null,null,0,0,null,0,0,"PC",0,1072052.774010625,0,0,0,0,"UACCT403373",0,0,0,0]
[{"$f":"ROW()","v":822},null,null,null,null,{"$f":"+'JAM Download'!E906","v":45017533.020558663},{"$f":"SUM(G809:G821)","v":0},{"$f":"SUM(H809:H821)","v":0},{"$f":"SUM(I809:I821)","v":45017533.020558663},{"$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":11491354.673629973},{"$f":"SUM(U809:U821)","v":15511188.519485945},{"$f":"SUM(V809:V821)","v":10480271.696340168},{"$f":"SUM(W809:W821)","v":2585986.9117674245},{"$f":"SUM(X809:X821)","v":4948731.2193351509},2585986.9117674245,"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":4632356.8075201074},{"$f":"VLOOKUP($E825,Func,2)*$F825","v":0},{"$f":"VLOOKUP($E825,Func,3)*$F825","v":1320944.7392185063},{"$f":"VLOOKUP($E825,Func,5)*$F825","v":3311412.0683016018},{"$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":990708.55441387976},{"$f":"+$H825*(1-$P825)","v":330236.18480462657},"PLNT",{"$f":"+$I825*VLOOKUP($S825,DisFac,2)","v":604951.42903823359},{"$f":"+$I825*VLOOKUP($S825,DisFac,3)","v":1674946.8108869027},{"$f":"+$I825*VLOOKUP($S825,DisFac,4)","v":605466.48157748207},{"$f":"+$I825*VLOOKUP($S825,DisFac,5)","v":101378.18731137572},{"$f":"+$I825*VLOOKUP($S825,DisFac,6)","v":324669.15948760766},101378.18731137572,"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":18881.739250124741},13163.003600836228,5718.7356492885128,0,0,0,null,0.75,9872.2527006271703,3290.7509002090569,0.75,4289.0517369663849,1429.6839123221282,"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":22067.636671735494},15383.984341912828,6683.6523298226639,0,0,0,null,0.75,11537.988256434621,3845.9960854782071,0.75,5012.7392473669979,1670.913082455666,"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":21884.899416600787},21884.899416600787,0,0,0,0,null,0,0,21884.899416600787,0,0,0,"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":650820.85596177203},0,0,0,650820.85596177203,0,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":3551834.3670307156},1740938.4842103329,1810895.8828203827,0,0,0,null,0.75,1305703.8631577496,435234.62105258321,0.75,1358171.912115287,452723.97070509568,"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":6004126.733495879},3030249.7215969623,1395692.0863745201,1578184.9255243961,0,0,null,0.75,2272687.2911977218,757562.43039924058,0.75,1046769.06478089,348923.02159363002,"PLNT",288313.62762782135,798262.41901468905,288559.09636941226,48315.801142157834,154733.98137031563,48315.801142157834,"UACCT403GPSO",0,0,0,0]
[{"$f":"ROW()","v":832},null,null,"SG","P",{"$f":"+'JAM Download'!E916","v":3177.5472123862392},3177.5472123862392,0,0,0,0,null,0.75,2383.1604092896796,794.38680309655979,0.75,0,0,"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",{"$f":"+'JAM Download'!E917","v":54624.722146068081},54624.722146068081,0,0,0,0,null,0.75,40968.541609551059,13656.18053651702,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT403GPSSGCH",0,0,0,0]
[{"$f":"ROW()","v":834},null,null,null,null,{"$f":"+'JAM Download'!E918","v":14959775.308705388},{"$f":"SUM(G825:G833)","v":4879422.362525099},{"$f":"SUM(H825:H833)","v":4539935.0963925207},{"$f":"SUM(I825:I833)","v":4889596.9938259982},{"$f":"SUM(J825:J833)","v":650820.85596177203},{"$f":"SUM(K825:K833)","v":0},null,null,{"$f":"SUM(N825:N833)","v":3643153.097331374},{"$f":"SUM(O825:O833)","v":1236269.2651937255},null,{"$f":"SUM(Q825:Q833)","v":3404951.3222943903},{"$f":"SUM(R825:R833)","v":1134983.7740981302},null,{"$f":"SUM(T825:T833)","v":893265.056666055},{"$f":"SUM(U825:U833)","v":2473209.2299015918},{"$f":"SUM(V825:V833)","v":894025.57794689434},{"$f":"SUM(W825:W833)","v":149693.98845353356},{"$f":"SUM(X825:X833)","v":479403.14085792331},149693.98845353356,"UACCT403GP",0,0,0,0]
[{"$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,{"$f":"+'JAM Download'!E937","v":262390668.28178856},{"$f":"+G834+G822+G806+G800+G793+G788+G784+G847+G842+G838","v":167194487.68347269},{"$f":"+H834+H822+H806+H800+H793+H788+H784+H847+H842+H838","v":44638229.727969401},{"$f":"+I834+I822+I806+I800+I793+I788+I784+I847+I842+I838","v":49907130.014384657},{"$f":"+J834+J822+J806+J800+J793+J788+J784+J847+J842+J838","v":650820.85596177203},{"$f":"+K834+K822+K806+K800+K793+K788+K784+K847+K842+K838","v":0},null,null,{"$f":"+N834+N822+N806+N800+N793+N788+N784+N847+N842+N838","v":125379452.08804208},{"$f":"+O834+O822+O806+O800+O793+O788+O784+O847+O842+O838","v":41815035.595430627},{"$f":"+P834+P822+P806+P800+P793+P788+P784+P847+P842+P838","v":0},{"$f":"+Q834+Q822+Q806+Q800+Q793+Q788+Q784+Q847+Q842+Q838","v":33478672.295977049},{"$f":"+R834+R822+R806+R800+R793+R788+R784+R847+R842+R838","v":11159557.43199235},null,{"$f":"+T834+T822+T806+T800+T793+T788+T784+T847+T842+T838","v":12384619.730296029},{"$f":"+U834+U822+U806+U800+U793+U788+U784+U847+U842+U838","v":17984397.749387536},{"$f":"+V834+V822+V806+V800+V793+V788+V784+V847+V842+V838","v":11374297.274287062},{"$f":"+W834+W822+W806+W800+W793+W788+W784+W847+W842+W838","v":2735680.9002209581},{"$f":"+X834+X822+X806+X800+X793+X788+X784+X847+X842+X838","v":5428134.3601930737},2735680.9002209581,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":727.89},{"$f":"VLOOKUP($E852,Func,2)*$F852","v":12.676361646996263},{"$f":"VLOOKUP($E852,Func,3)*$F852","v":346.58218093821284},{"$f":"VLOOKUP($E852,Func,5)*$F852","v":368.63145741479099},{"$f":"VLOOKUP($E852,Func,6)*$F852","v":0},{"$f":"VLOOKUP($E852,Func,7)*$F852","v":0},null,0.75,{"$f":"+$G852*$M852","v":9.5072712352471971},{"$f":"+$G852*(1-$M852)","v":3.1690904117490657},0.75,{"$f":"+$H852*$P852","v":259.93663570365965},{"$f":"+$H852*(1-$P852)","v":86.645545234553211},"PLNT",{"$f":"+$I852*VLOOKUP($S852,DisFac,2)","v":67.344118566887289},{"$f":"+$I852*VLOOKUP($S852,DisFac,3)","v":186.45764140920539},{"$f":"+$I852*VLOOKUP($S852,DisFac,4)","v":67.401455003510762},{"$f":"+$I852*VLOOKUP($S852,DisFac,5)","v":11.285574905158059},{"$f":"+$I852*VLOOKUP($S852,DisFac,6)","v":36.14266753002947},11.285574905158059,"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":661171.76118282927},333689.74943097227,153692.99080065999,173789.02095119699,0,0,null,0.75,250267.3120732292,83422.437357743067,0.75,115269.74310049499,38423.247700164997,"PLNT",31748.968236835753,87904.30197310388,31775.999145308684,5320.5144981208578,17039.237097827809,5320.5144981208578,"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":34171.595222585442},0,0,0,34171.595222585442,0,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":696071.24640541477},{"$f":"SUM(G852:G857)","v":333702.42579261924},{"$f":"SUM(H852:H857)","v":154039.5729815982},{"$f":"SUM(I852:I857)","v":174157.65240861179},{"$f":"SUM(J852:J857)","v":34171.595222585442},{"$f":"SUM(K852:K857)","v":0},null,null,{"$f":"SUM(N852:N857)","v":250276.81934446446},{"$f":"SUM(O852:O857)","v":83425.606448154809},null,{"$f":"SUM(Q852:Q857)","v":115529.67973619865},{"$f":"SUM(R852:R857)","v":38509.893245399551},null,{"$f":"SUM(T852:T857)","v":31816.312355402642},{"$f":"SUM(U852:U857)","v":88090.759614513081},{"$f":"SUM(V852:V857)","v":31843.400600312194},{"$f":"SUM(W852:W857)","v":5331.8000730260155},{"$f":"SUM(X852:X857)","v":17075.379765357837},5331.8000730260155,"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":4541626.468536674},{"$f":"VLOOKUP($E865,Func,2)*$F865","v":79093.406394841761},{"$f":"VLOOKUP($E865,Func,3)*$F865","v":2162478.9548862525},{"$f":"VLOOKUP($E865,Func,5)*$F865","v":2300054.1072555804},{"$f":"VLOOKUP($E865,Func,6)*$F865","v":0},{"$f":"VLOOKUP($E865,Func,7)*$F865","v":0},null,0.75,{"$f":"+$G865*$M865","v":59320.05479613132},{"$f":"+$G865*(1-$M865)","v":19773.35159871044},0.75,{"$f":"+$H865*$P865","v":1621859.2161646895},{"$f":"+$H865*(1-$P865)","v":540619.73872156313},"PLNT",{"$f":"+$I865*VLOOKUP($S865,DisFac,2)","v":420189.63220218354},{"$f":"+$I865*VLOOKUP($S865,DisFac,3)","v":1163391.3908488466},{"$f":"+$I865*VLOOKUP($S865,DisFac,4)","v":420547.37949666585},{"$f":"+$I865*VLOOKUP($S865,DisFac,5)","v":70415.675035952008},{"$f":"+$I865*VLOOKUP($S865,DisFac,6)","v":225510.02967193237},70415.675035952008,"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":188562.92090985086},188562.92090985086,0,0,0,0,null,0,0,188562.92090985086,0,0,0,"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":8630892.9650869928},4355964.1835474912,2006298.2585818365,2268630.5229576644,0,0,null,0.75,3266973.1376606184,1088991.0458868728,0.75,1504723.6939363773,501574.56464545912,"PLNT",414448.95667330635,1147497.0137007241,414801.81638613134,69453.648580397406,222429.08761710528,69453.648580397406,"UACCT404IPSO",0,0,0,0]
[{"$f":"ROW()","v":868},null,null,"CN","CUST",{"$f":"+'JAM Download'!E969","v":1731435.1287526111},0,0,0,1731435.1287526111,0,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":4758207.2439802894},4052580.811384697,705626.43259559176,0,0,0,null,0.75,3039435.6085385229,1013145.2028461742,0.75,529219.82444669376,176406.60814889794,"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$975","v":7042.125526699042},7042.125526699042,0,0,0,0,null,0.75,5281.5941450242817,1760.5313816747605,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT404IPSG4",0,0,0,0]
[{"$f":"ROW()","v":871},null,null,"SG","I-SG",{"$f":"+'JAM Download'!E974","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT404IPSG3",0,{"$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":19857766.852793124},{"$f":"SUM(G865:G871)","v":8683243.447763579},{"$f":"SUM(H865:H871)","v":4874403.6460636808},{"$f":"SUM(I865:I871)","v":4568684.6302132448},{"$f":"SUM(J865:J871)","v":1731435.1287526111},{"$f":"SUM(K865:K871)","v":0},null,null,{"$f":"SUM(N865:N871)","v":6371010.3951402968},{"$f":"SUM(O865:O871)","v":2312233.0526232831},null,{"$f":"SUM(Q865:Q871)","v":3655802.7345477603},{"$f":"SUM(R865:R871)","v":1218600.9115159202},null,{"$f":"SUM(T865:T871)","v":834638.58887548989},{"$f":"SUM(U865:U871)","v":2310888.4045495708},{"$f":"SUM(V865:V871)","v":835349.19588279724},{"$f":"SUM(W865:W871)","v":139869.32361634943},{"$f":"SUM(X865:X871)","v":447939.11728903768},139869.32361634943,"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":116906.76552809709},{"$f":"VLOOKUP($E879,Func,2)*$F879","v":116906.76552809709},{"$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":87680.074146072817},{"$f":"+$G879*(1-$M879)","v":29226.691382024273},0.75,{"$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":116906.76552809709},{"$f":"SUM(G879:G880)","v":116906.76552809709},{"$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":87680.074146072817},{"$f":"SUM(O879:O880)","v":29226.691382024273},null,{"$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,{"$f":"+'JAM Download'!E993","v":20670744.864726633},{"$f":"+G872+G862+G858+G881+G876","v":9133852.6390842963},{"$f":"+H872+H862+H858+H881+H876","v":5028443.2190452786},{"$f":"+I872+I862+I858+I881+I876","v":4742842.2826218568},{"$f":"+J872+J862+J858+J881+J876","v":1765606.7239751965},{"$f":"+K872+K862+K858+K881+K876","v":0},null,null,{"$f":"+N872+N862+N858+N881+N876","v":6708967.2886308338},{"$f":"+O872+O862+O858+O881+O876","v":2424885.3504534625},null,{"$f":"+Q872+Q862+Q858+Q881","v":3771332.4142839592},{"$f":"+R872+R862+R858+R881+R876","v":1257110.8047613197},null,{"$f":"+T872+T862+T858+T881+T876","v":866454.90123089252},{"$f":"+U872+U862+U858+U881+U876","v":2398979.164164084},{"$f":"+V872+V862+V858+V881+V876","v":867192.5964831094},{"$f":"+W872+W862+W858+W881+W876","v":145201.12368937544},{"$f":"+X872+X862+X858+X881+X876","v":465014.4970543955},145201.12368937544,null,{"$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'!$E1003+'JAM Download'!E1004+'JAM Download'!E1005","v":2037057.3618124095},{"$f":"VLOOKUP($E893,Func,2)*$F893","v":2037057.3618124095},{"$f":"VLOOKUP($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*$M893","v":1527793.0213593072},{"$f":"+$G893*(1-$M893)","v":509264.34045310237},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,{"$f":"+'JAM Download'!E1007","v":2037057.3618124095},{"$f":"SUM(G892:G894)","v":2037057.3618124095},{"$f":"SUM(H892:H894)","v":0},{"$f":"SUM(I892:I894)","v":0},{"$f":"SUM(J892:J894)","v":0},{"$f":"SUM(K892:K894)","v":0},null,null,{"$f":"SUM(N892:N894)","v":1527793.0213593072},{"$f":"SUM(O892:O894)","v":509264.34045310237},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",{"$f":"+'JAM Download'!E1009","v":178158.94550325791},{"$f":"VLOOKUP($E898,Func,2)*$F898","v":89915.839384176492},{"$f":"VLOOKUP($E898,Func,3)*$F898","v":41414.020954708933},{"$f":"VLOOKUP($E898,Func,5)*$F898","v":46829.085164372475},{"$f":"VLOOKUP($E898,Func,6)*$F898","v":0},{"$f":"VLOOKUP($E898,Func,7)*$F898","v":0},null,0.75,{"$f":"+$G898*$M898","v":67436.879538132373},{"$f":"+$G898*(1-$M898)","v":22478.959846044123},0.75,{"$f":"+$H898*$P898","v":31060.515716031699},{"$f":"+$H898*(1-$P898)","v":10353.505238677233},"PLNT",{"$f":"+$I898*VLOOKUP($S898,DisFac,2)","v":8555.0579047294977},{"$f":"+$I898*VLOOKUP($S898,DisFac,3)","v":23686.640392370795},{"$f":"+$I898*VLOOKUP($S898,DisFac,4)","v":8562.3416370850919},{"$f":"+$I898*VLOOKUP($S898,DisFac,5)","v":1433.6626398323929},{"$f":"+$I898*VLOOKUP($S898,DisFac,6)","v":4591.3825903546958},1433.6626398323929,"UACCT407S",{"$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,{"$f":"+'JAM Download'!E1015","v":178158.94550325791},{"$f":"SUM(G898:G903)","v":89915.839384176492},{"$f":"SUM(H898:H903)","v":41414.020954708933},{"$f":"SUM(I898:I903)","v":46829.085164372475},{"$f":"SUM(J898:J903)","v":0},{"$f":"SUM(K898:K903)","v":0},null,null,{"$f":"SUM(N898:N903)","v":67436.879538132373},{"$f":"SUM(O898:O903)","v":22478.959846044123},null,{"$f":"SUM(Q898:Q903)","v":31060.515716031699},{"$f":"SUM(R898:R903)","v":10353.505238677233},null,{"$f":"SUM(T898:T903)","v":8555.0579047294977},{"$f":"SUM(U898:U903)","v":23686.640392370795},{"$f":"SUM(V898:V903)","v":8562.3416370850919},{"$f":"SUM(W898:W903)","v":1433.6626398323929},{"$f":"SUM(X898:X903)","v":4591.3825903546958},1433.6626398323929,"UACCT407",0,0,0,0]
[{"$f":"ROW()","v":905}]
[{"$f":"ROW()","v":906},"TOTAL AMORTIZATION EXPENSE",null,null,null,{"$f":"+'JAM Download'!E1017","v":22885961.172042299},{"$f":"+G904+G895+G889+G883","v":11260825.840280883},{"$f":"+H904+H895+H889+H883","v":5069857.2399999872},{"$f":"+I904+I895+I889+I883","v":4789671.3677862296},{"$f":"+J904+J895+J889+J883","v":1765606.7239751965},{"$f":"+K904+K895+K889+K883","v":0},null,null,{"$f":"+N904+N895+N889+N883","v":8304197.1895282734},{"$f":"+O904+O895+O889+O883","v":2956628.6507526087},null,{"$f":"+Q904+Q895+Q889+Q883","v":3802392.9299999909},{"$f":"+R904+R895+R889+R883","v":1267464.3099999968},null,{"$f":"+T904+T895+T889+T883","v":875009.95913562202},{"$f":"+U904+U895+U889+U883","v":2422665.804556455},{"$f":"+V904+V895+V889+V883","v":875754.93812019448},{"$f":"+W904+W895+W889+W883","v":146634.78632920783},{"$f":"+X904+X895+X889+X883","v":469605.87964475021},146634.78632920783,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":57318660.467777275},28937400.667830352,13131942.670592448,14916620.720173124,332696.40918135486,0,null,0.75,21703050.500872765,7234350.1669575879,0.75,9848957.0029443353,3282985.6676481119,"PLNT",2725070.4034905299,7544982.5600466123,2727390.5144342799,456669.22093391581,1462508.0212677857,456669.22093391581,"UACCT408SGPS",0,0,0,0]
[{"$f":"ROW()","v":911},null,null,"SO","GP",{"$f":"+'JAM Download'!E1036","v":4545642.6160050035},2294873.6170491697,1041425.5627613132,1182959.0272878127,26384.40890670818,0,null,0.75,1721155.2127868773,573718.40426229243,0.75,781069.17207098485,260356.39069032829,"PLNT",216111.05452619906,598353.03166658932,216295.05036793192,36216.042998108649,115983.84772898375,36216.042998108649,"UACCT408SO",0,0,0,0]
[{"$f":"ROW()","v":912},null,null,"SE","P",{"$f":"+'JAM Download'!E1037","v":349701.32107108622},349701.32107108622,0,0,0,0,null,0.75,262275.99080331466,87425.330267771555,0.75,0,0,"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":856619.01731315698},856619.01731315698,0,0,0,0,null,0.75,642464.26298486767,214154.75432828924,0.75,0,0,"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":63068115.69216653},{"$f":"SUM(G909:G916)","v":32438594.623263761},{"$f":"SUM(H909:H916)","v":14173368.23335376},{"$f":"SUM(I909:I916)","v":16099579.747460937},{"$f":"SUM(J909:J916)","v":359080.81808806304},{"$f":"SUM(K909:K916)","v":-2507.73},null,null,{"$f":"SUM(N909:N916)","v":24328945.967447825},{"$f":"SUM(O909:O916)","v":8109648.6558159404},null,{"$f":"SUM(Q909:Q916)","v":10630026.175015321},{"$f":"SUM(R909:R916)","v":3543342.05833844},null,{"$f":"SUM(T909:T916)","v":2941181.458016729},{"$f":"SUM(U909:U916)","v":8143335.5917132013},{"$f":"SUM(V909:V916)","v":2943685.5648022117},{"$f":"SUM(W909:W916)","v":492885.26393202448},{"$f":"SUM(X909:X916)","v":1578491.8689967694},492885.26393202448,"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":-4098178.1855751085},{"$f":"VLOOKUP($E920,Func,2)*$F920","v":-2068327.9779244587},{"$f":"VLOOKUP($E920,Func,3)*$F920","v":-952643.92576029792},{"$f":"VLOOKUP($E920,Func,5)*$F920","v":-1077206.2818903516},{"$f":"VLOOKUP($E920,Func,6)*$F920","v":0},{"$f":"VLOOKUP($E920,Func,7)*$F920","v":0},null,0.75,{"$f":"+$G920*$M920","v":-1551245.983443344},{"$f":"+$G920*(1-$M920)","v":-517081.99448111467},0.75,{"$f":"+$H920*$P920","v":-714482.94432022341},{"$f":"+$H920*(1-$P920)","v":-238160.98144007448},"PLNT",{"$f":"+$I920*VLOOKUP($S920,DisFac,2)","v":-196791.4189346905},{"$f":"+$I920*VLOOKUP($S920,DisFac,3)","v":-544862.18848775746},{"$f":"+$I920*VLOOKUP($S920,DisFac,4)","v":-196958.96613791931},{"$f":"+$I920*VLOOKUP($S920,DisFac,5)","v":-32978.444834406},{"$f":"+$I920*VLOOKUP($S920,DisFac,6)","v":-105615.26349557824},-32978.444834406,"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,{"$f":"+'JAM Download'!E1051","v":-4098178.1855751085},{"$f":"SUM(G920:G921)","v":-2068327.9779244587},{"$f":"SUM(H920:H921)","v":-952643.92576029792},{"$f":"SUM(I920:I921)","v":-1077206.2818903516},{"$f":"SUM(J920:J921)","v":0},{"$f":"SUM(K920:K921)","v":0},null,null,{"$f":"SUM(N920:N921)","v":-1551245.983443344},{"$f":"SUM(O920:O921)","v":-517081.99448111467},null,{"$f":"SUM(Q920:Q921)","v":-714482.94432022341},{"$f":"SUM(R920:R921)","v":-238160.98144007448},null,{"$f":"SUM(T920:T921)","v":-196791.4189346905},{"$f":"SUM(U920:U921)","v":-544862.18848775746},{"$f":"SUM(V920:V921)","v":-196958.96613791931},{"$f":"SUM(W920:W921)","v":-32978.444834406},{"$f":"SUM(X920:X921)","v":-105615.26349557824},-32978.444834406,"UACCT41140",{"$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,{"$f":"+'JAM Download'!E1058","v":-4098178.1855751085},{"$f":"+G927+G922","v":-2068327.9779244587},{"$f":"+H927+H922","v":-952643.92576029792},{"$f":"+I927+I922","v":-1077206.2818903516},{"$f":"+J927+J922","v":0},{"$f":"+K927+K922","v":0},null,null,{"$f":"+N927+N922","v":-1551245.983443344},{"$f":"+O927+O922","v":-517081.99448111467},{"$f":"+P927+P922","v":0},{"$f":"+Q927+Q922","v":-714482.94432022341},{"$f":"+R927+R922","v":-238160.98144007448},null,{"$f":"+T927+T922","v":-196791.4189346905},{"$f":"+U927+U922","v":-544862.18848775746},{"$f":"+V927+V922","v":-196958.96613791931},{"$f":"+W927+W922","v":-32978.444834406},{"$f":"+X927+X922","v":-105615.26349557824},-32978.444834406,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":154052562.77137417},{"$f":"G57*Inputs!$M$19","v":78171460.676096603},{"$f":"H57*Inputs!$M$19","v":36271856.884310357},{"$f":"I57*Inputs!$M$19","v":38004786.295479499},{"$f":"J57*Inputs!$M$19","v":-469771.63937879587},{"$f":"K57*Inputs!$M$19","v":2074230.5548664478},null,null,{"$f":"N57*Inputs!$M$19","v":53999238.933468625},{"$f":"O57*Inputs!$M$19","v":24172221.742627949},null,{"$f":"Q57*Inputs!$M$19","v":27203892.663232774},{"$f":"R57*Inputs!$M$19","v":9067964.2210775893},"PLNT",{"$f":"T57*Inputs!$M$19","v":8446385.9265365824},{"$f":"U57*Inputs!$M$19","v":16952003.696630578},{"$f":"V57*Inputs!$M$19","v":7706128.5068641212},{"$f":"W57*Inputs!$M$19","v":1046173.0329399424},{"$f":"X57*Inputs!$M$19","v":3854095.1325082886},1046173.0329399424,"UACCT427S",{"$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,{"$f":"+'JAM Download'!E1064","v":154052562.77137417},{"$f":"SUM(G932:G933)","v":78171460.676096603},{"$f":"SUM(H932:H933)","v":36271856.884310357},{"$f":"SUM(I932:I933)","v":38004786.295479499},{"$f":"SUM(J932:J933)","v":-469771.63937879587},{"$f":"SUM(K932:K933)","v":2074230.5548664478},null,null,{"$f":"SUM(N932:N933)","v":53999238.933468625},{"$f":"SUM(O932:O933)","v":24172221.742627949},null,{"$f":"SUM(Q932:Q933)","v":27203892.663232774},{"$f":"SUM(R932:R933)","v":9067964.2210775893},null,{"$f":"SUM(T932:T933)","v":8446385.9265365824},{"$f":"SUM(U932:U933)","v":16952003.696630578},{"$f":"SUM(V932:V933)","v":7706128.5068641212},{"$f":"SUM(W932:W933)","v":1046173.0329399424},{"$f":"SUM(X932:X933)","v":3854095.1325082886},1046173.0329399424,"UACCT427",{"$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":154052562.77137417},{"$f":"+G934+G938+G942+G948+G952","v":78171460.676096603},{"$f":"+H934+H938+H942+H948+H952","v":36271856.884310357},{"$f":"+I934+I938+I942+I948+I952","v":38004786.295479499},{"$f":"+J934+J938+J942+J948+J952","v":-469771.63937879587},{"$f":"+K934+K938+K942+K948+K952","v":2074230.5548664478},null,null,{"$f":"+N934+N938+N942+N948+N952","v":53999238.933468625},{"$f":"+O934+O938+O942+O948+O952","v":24172221.742627949},null,{"$f":"+Q934+Q938+Q942+Q948+Q952","v":27203892.663232774},{"$f":"+R934+R938+R942+R948+R952","v":9067964.2210775893},null,{"$f":"+T934+T938+T942+T948+T952","v":8446385.9265365824},{"$f":"+U934+U938+U942+U948+U952","v":16952003.696630578},{"$f":"+V934+V938+V942+V948+V952","v":7706128.5068641212},{"$f":"+W934+W938+W942+W948+W952","v":1046173.0329399424},{"$f":"+X934+X938+X942+X948+X952","v":3854095.1325082886},1046173.0329399424,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",{"$f":"+'JAM Download'!E1099","v":-22174381.791836325},{"$f":"VLOOKUP($E958,Func,2)*$F958","v":-11194765.635399584},{"$f":"VLOOKUP($E958,Func,3)*$F958","v":-5080242.7703264784},{"$f":"VLOOKUP($E958,Func,5)*$F958","v":-5770665.9610282062},{"$f":"VLOOKUP($E958,Func,6)*$F958","v":-128707.42508205798},{"$f":"VLOOKUP($E958,Func,7)*$F958","v":0},null,0.75,{"$f":"+$G958*$M958","v":-8396074.2265496887},{"$f":"+$G958*(1-$M958)","v":-2798691.4088498959},0.75,{"$f":"+$H958*$P958","v":-3810182.0777448588},{"$f":"+$H958*(1-$P958)","v":-1270060.6925816196},"PLNT",{"$f":"+$I958*VLOOKUP($S958,DisFac,2)","v":-1054224.7680509295},{"$f":"+$I958*VLOOKUP($S958,DisFac,3)","v":-2918863.1160226427},{"$f":"+$I958*VLOOKUP($S958,DisFac,4)","v":-1055122.3296032455},{"$f":"+$I958*VLOOKUP($S958,DisFac,5)","v":-176667.73045510752},{"$f":"+$I958*VLOOKUP($S958,DisFac,6)","v":-565788.01689628104},-176667.73045510752]
[{"$f":"ROW()","v":959},null,"Total Operating Deductions for Tax",null,null,{"$f":"+'JAM Download'!E1100","v":-22174381.791836325},{"$f":"SUM(G958)","v":-11194765.635399584},{"$f":"SUM(H958)","v":-5080242.7703264784},{"$f":"SUM(I958)","v":-5770665.9610282062},{"$f":"SUM(J958)","v":-128707.42508205798},{"$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":10272741},{"$f":"VLOOKUP($E962,Func,2)*$F962","v":5186206.7230437454},{"$f":"VLOOKUP($E962,Func,3)*$F962","v":2353527.538517436},{"$f":"VLOOKUP($E962,Func,5)*$F962","v":2673380.3617011528},{"$f":"VLOOKUP($E962,Func,6)*$F962","v":59626.376737666513},{"$f":"VLOOKUP($E962,Func,7)*$F962","v":0},null,0.75,{"$f":"+$G962*$M962","v":3889655.042282809},{"$f":"+$G962*(1-$M962)","v":1296551.6807609363},0.75,{"$f":"+$H962*$P962","v":1765145.653888077},{"$f":"+$H962*(1-$P962)","v":588381.884629359},"PLNT",{"$f":"+$I962*VLOOKUP($S962,DisFac,2)","v":488391.42843474186},{"$f":"+$I962*VLOOKUP($S962,DisFac,3)","v":1352223.7096320165},{"$f":"+$I962*VLOOKUP($S962,DisFac,4)","v":488807.24238820653},{"$f":"+$I962*VLOOKUP($S962,DisFac,5)","v":81844.980169471397},{"$f":"+$I962*VLOOKUP($S962,DisFac,6)","v":262113.00107671652},81844.980169471397,"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":29147.964424518916},19956.342607902116,9191.6218166168019,0,0,0,null,0.75,14967.256955926587,4989.0856519755289,0.75,6893.716362462601,2297.9054541542005,"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":1032080.5895717754},454505.1111434488,75753.495717530794,351088.81764521176,150733.16506558406,0,null,0.75,340878.83335758658,113626.2777858622,0.75,56815.121788148099,18938.373929382698,"DISom",36716.735009913456,278830.96226510132,2781.9666327881137,32759.153737408891,0,32759.153737408891,"UACCT41010SO",0,0,0,0]
[{"$f":"ROW()","v":966},null,null,"SNP","GP",{"$f":"+'JAM Download'!E1108","v":12777173.48300584},6450572.7360459259,2927303.4000048274,3325134.4181184489,74162.928836639505,0,null,0.75,4837929.5520344442,1612643.1840114815,0.75,2195477.5500036208,731825.85000120685,"PLNT",607458.32185623376,1681887.7187502333,607975.50875115045,101798.29417859447,326014.57458223699,101798.29417859447,"UACCT41010SNP",0,0,0,0]
[{"$f":"ROW()","v":967},null,null,"SE","P",{"$f":"+'JAM Download'!E1109","v":875071.10555272445},875071.10555272445,0,0,0,0,null,0.75,656303.32916454331,218767.77638818111,0.75,0,0,"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":27787118.915377244},19024630.917118944,8762487.9982583001,0,0,0,null,0.75,14268473.187839208,4756157.7292797361,0.75,6571865.9986937251,2190621.999564575,"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":15825331.670214375},7989439.3816083651,3625649.0737984795,4118387.7705627363,91855.444244795784,0,null,0.75,5992079.5362062734,1997359.8454020913,0.75,2719236.8053488596,906412.26844961988,"PLNT",752375.2754858277,2083123.5497180661,753015.84393067437,126083.57951631441,403789.52191185358,126083.57951631441,"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",{"$f":"+'JAM Download'!E1118","v":132517080.59258039},78657550.085772097,25373495.58085949,27933750.424631607,552284.50131720223,0,null,0.75,58993162.564329073,19664387.521443024,0.75,19030121.685644619,6343373.8952148724,"PLNT",5103128.7828957513,14129182.72471126,5107473.5605284302,855185.92203173623,2738779.4344644295,855185.92203173623,"UACCT41010TAXDEPR",0,{"$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":0},0,0,0,0,0,null,null,0,0,null,0,0,"PLNT",0,0,0,0,0,0,"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,{"$f":"+'JAM Download'!E1120","v":201115745.32072687},{"$f":"SUM(G962:G977)","v":118657932.40289316},{"$f":"SUM(H962:H977)","v":43127408.708972678},{"$f":"SUM(I962:I977)","v":38401741.792659156},{"$f":"SUM(J962:J977)","v":928662.41620188812},{"$f":"SUM(K962:K977)","v":0},null,null,{"$f":"SUM(N962:N977)","v":88993449.302169859},{"$f":"SUM(O962:O977)","v":29664483.100723289},null,{"$f":"SUM(Q962:Q977)","v":32345556.531729512},{"$f":"SUM(R962:R977)","v":10781852.177243169},null,{"$f":"SUM(T962:T977)","v":6988070.5436824681},{"$f":"SUM(U962:U977)","v":19525248.665076677},{"$f":"SUM(V962:V977)","v":6960054.1222312497},{"$f":"SUM(W962:W977)","v":1197671.9296335254},{"$f":"SUM(X962:X977)","v":3730696.5320352367},1197671.9296335254,"UACCT41010",0,0,0,0]
[{"$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":-2976671.0000000005},{"$f":"VLOOKUP($E996,Func,2)*$F996","v":-1502776.2456475201},{"$f":"VLOOKUP($E996,Func,3)*$F996","v":-681967.66292523453},{"$f":"VLOOKUP($E996,Func,5)*$F996","v":-774649.51123028737},{"$f":"VLOOKUP($E996,Func,6)*$F996","v":-17277.580196958781},{"$f":"VLOOKUP($E996,Func,7)*$F996","v":0},null,0.75,{"$f":"+$G996*$M996","v":-1127082.1842356401},{"$f":"+$G996*(1-$M996)","v":-375694.06141188001},0.75,{"$f":"+$H996*$P996","v":-511475.7471939259},{"$f":"+$H996*(1-$P996)","v":-170491.91573130863},"PLNT",{"$f":"+$I996*VLOOKUP($S996,DisFac,2)","v":-141518.27654082506},{"$f":"+$I996*VLOOKUP($S996,DisFac,3)","v":-391825.81377005851},{"$f":"+$I996*VLOOKUP($S996,DisFac,4)","v":-141638.76447453952},{"$f":"+$I996*VLOOKUP($S996,DisFac,5)","v":-23715.732633193093},{"$f":"+$I996*VLOOKUP($S996,DisFac,6)","v":-75950.923811671193},-23715.732633193093,"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":0.41971722633301151},0.41971722633301151,0,0,0,0,null,0.75,0.31478791974975862,0.10492930658325288,0.75,0,0,"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":-235654.02637557551},-161342.05527322018,-74311.971102355339,0,0,0,null,0.75,-121006.54145491513,-40335.513818305044,0.75,-55733.978326766504,-18577.992775588835,"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":-9091681.4078098722},-4589947.243968809,-2082941.8910403277,-2366021.155452318,-52771.117348418469,0,null,0.75,-3442460.4329766068,-1147486.8109922023,0.75,-1562206.4182802457,-520735.47276008193,"PLNT",-432240.94422645797,-1196758.2128334686,-432608.95194609417,-72435.242407975704,-231977.80403832166,-72435.242407975704,"UACCT41120SNP",0,0,0,0]
[{"$f":"ROW()","v":1000},null,null,"SG","PT",{"$f":"+'JAM Download'!E1129","v":-271283.20014110656},-185735.79982929994,-85547.400311806603,0,0,0,null,0.75,-139301.84987197496,-46433.949957324985,0.75,-64160.550233854956,-21386.850077951651,"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":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41120GPS",0,0,0,0]
[{"$f":"ROW()","v":1002},null,null,"SO","LABOR",{"$f":"+'JAM Download'!E1131","v":-1216167.6153652307},-535572.90271293907,-89265.265884513166,-413710.76488720387,-177618.68188057462,0,null,0.75,-401679.67703470431,-133893.22567823477,0.75,-66948.949413384878,-22316.316471128292,"DISom",-43265.714433725538,-328564.6391321441,-3278.172034247204,-38602.239287087054,0,-38602.239287087054,"UACCT41120SO",0,0,0,0]
[{"$f":"ROW()","v":1003},null,null,"SNPD","PT",{"$f":"+'JAM Download'!E1132","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"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":3.1112845985718042E-4},0,0,0,3.1112845985718042E-4,0,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",{"$f":"+'JAM Download'!E1134","v":-182277.00104902685},-182277.00104902685,0,0,0,0,null,0.75,-136707.75078677014,-45569.250262256712,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41120BADDEBT",0,0,0,0]
[{"$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",{"$f":"+'JAM Download'!E1136","v":-0.4251095902777825},-0.4251095902777825,0,0,0,0,null,0.75,-0.31883219270833685,-0.10627739756944563,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT41120TROJD",0,0,0,0]
[{"$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":-9107541.5485209841},0,0,-9107541.5485209841,0,0,null,0.75,0,0,0.75,0,0,"PLNT",-1663828.0471172829,-4606689.6408755248,-1665244.6217700662,-278825.47807638266,-892953.76068172744,-278825.47807638266,"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",{"$f":"+'JAM Download'!E1139","v":-114552839.32662262},-57832150.684951581,-26244530.254444212,-29811255.927984599,-664902.45924223936,0,null,0.75,-43374113.013713688,-14458037.671237895,0.75,-19683397.690833159,-6561132.5636110529,"PLNT",-5446124.3430535914,-15078844.618308393,-5450761.1453443347,-912665.36000898608,-2922860.4612692925,-912665.36000898608,"UACCT41120SCHMDEXP",0,{"$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,{"$f":"+'JAM Download'!E1141","v":-137634115.13096565},{"$f":"SUM(G996:G1011)","v":-64989801.938824758},{"$f":"SUM(H996:H1011)","v":-29258564.44570845},{"$f":"SUM(I996:I1011)","v":-42473178.908075392},{"$f":"SUM(J996:J1011)","v":-912569.83835706278},{"$f":"SUM(K996:K1011)","v":0},null,null,{"$f":"SUM(N996:N1011)","v":-48742351.454118572},{"$f":"SUM(O996:O1011)","v":-16247450.484706189},null,{"$f":"SUM(Q996:Q1011)","v":-21943923.334281337},{"$f":"SUM(R996:R1011)","v":-7314641.1114271125},null,{"$f":"SUM(T996:T1011)","v":-7726977.3253718829},{"$f":"SUM(U996:U1011)","v":-21602682.92491959},{"$f":"SUM(V996:V1011)","v":-7693531.6555692814},{"$f":"SUM(W996:W1011)","v":-1326244.0524136247},{"$f":"SUM(X996:X1011)","v":-4123742.9498010129},-1326244.0524136247,"UACCT41120",0,0,0,0]
[{"$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":63481630.189761236},{"$f":"+G1027+G993+G978+G1012","v":53668130.464068398},{"$f":"+H1027+H993+H978+H1012","v":13868844.263264228},{"$f":"+I1027+I993+I978+I1012","v":-4071437.1154162362},{"$f":"+J1027+J993+J978+J1012","v":16092.57784482534},{"$f":"+K1027+K993+K978+K1012","v":0},null,null,{"$f":"+N1027+N993+N978+N1012","v":40251097.848051287},{"$f":"+O1027+O993+O978+O1012","v":13417032.616017099},null,{"$f":"+Q1027+Q993+Q978+Q1012","v":10401633.197448175},{"$f":"+R1027+R993+R978+R1012","v":3467211.0658160569},null,{"$f":"+T1027+T993+T978+T1012","v":-738906.78168941475},{"$f":"+U1027+U993+U978+U1012","v":-2077434.2598429136},{"$f":"+V1027+V993+V978+V1012","v":-733477.53333803173},{"$f":"+W1027+W993+W978+W1012","v":-128572.12278009928},{"$f":"+X1027+X993+X978+X1012","v":-393046.41776577616},-128572.12278009928,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",{"$f":"+'JAM Download'!E1155","v":7591.8451969821645},7591.8451969821645,0,0,0,0,null,0,0,7591.8451969821645,0,0,0,"DRB",0,0,0,0,0,0,"USCHMAPSE",0,0,0,0]
[{"$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",{"$f":"+'JAM Download'!E1157","v":207336.42350895266},107795.63801741424,56030.267454558954,50710.973995400818,-7200.4559584213321,0,null,0.75,80846.728513060676,26948.90950435356,0.75,42022.700590919216,14007.566863639739,"DISom",5303.3343721169285,40274.110042510438,401.82492429580475,4731.7046564776465,0,4731.7046564776465,"USCHMAPSO",0,0,0,{"$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":29876.299418647814},15946.231918820427,5055.4098634329348,8785.156358413371,89.501277981081245,0,null,0.75,{"$f":"+$G1046*$M1046","v":11959.673939115321},{"$f":"+$G1046*(1-$M1046)","v":3986.5579797051068},0.75,{"$f":"+$H1046*$P1046","v":3791.5573975747011},{"$f":"+$H1046*(1-$P1046)","v":1263.8524658582337},"PLNT",{"$f":"+$I1046*VLOOKUP($S1046,DisFac,2)","v":1604.9325132985662},{"$f":"+$I1046*VLOOKUP($S1046,DisFac,3)","v":4443.6238444991577},{"$f":"+$I1046*VLOOKUP($S1046,DisFac,4)","v":1606.2989445963831},268.95572296435705,861.34533305490686,268.95572296435705,"USCHMAPSCHMDEXP",0,0,0,{"$f":"ROUND(I1046-T1046-U1046-V1046-W1046-X1046,0)","v":0}]
[{"$f":"ROW()","v":1047},null,null,null,null,{"$f":"SUM(F1041:F1046)","v":244804.56812458264},131333.71513321681,61085.677317991889,59496.130353814187,-7110.9546804402507,0]
[{"$f":"ROW()","v":1048}]
[{"$f":"ROW()","v":1049},"SCHMAT","  Additions - Temporary"]
[{"$f":"ROW()","v":1050},null,null,"S","SCHMAT-SITUS",{"$f":"+'JAM Download'!E1163","v":8075002},{"$f":"VLOOKUP($E1050,Func,2)*$F1050","v":9075006.573199708},{"$f":"VLOOKUP($E1050,Func,3)*$F1050","v":1367279.3132192472},{"$f":"VLOOKUP($E1050,Func,5)*$F1050","v":-3281804.2277349234},{"$f":"VLOOKUP($E1050,Func,6)*$F1050","v":1721.7185139738899},{"$f":"VLOOKUP($E1050,Func,7)*$F1050","v":912798.62280199805},null,0.75,{"$f":"+$G1050*$M1050","v":6806254.929899781},{"$f":"+$G1050*(1-$M1050)","v":2268751.643299927},0.75,{"$f":"+$H1050*$P1050","v":1025459.4849144353},{"$f":"+$H1050*(1-$P1050)","v":341819.82830481179},"PLNT",{"$f":"+$I1050*VLOOKUP($S1050,DisFac,2)","v":-599542.46600611694},{"$f":"+$I1050*VLOOKUP($S1050,DisFac,3)","v":-1659970.8558829573},{"$f":"+$I1050*VLOOKUP($S1050,DisFac,4)","v":-600052.91338202392},{"$f":"+$I1050*VLOOKUP($S1050,DisFac,5)","v":-100471.74947007331},{"$f":"+$I1050*VLOOKUP($S1050,DisFac,6)","v":-321766.24299375166},-100471.74947007331,"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":480295.21214510105},480295.21214510105,0,0,0,0,null,0.75,360221.40910882578,120073.80303627526,0.75,0,0,"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":23998161.07032501},0,0,23998161.07032501,0,0,null,0.75,0,0,0.75,0,0,"PLNT",4384148.373666117,12138520.52321206,4387881.015071542,734698.67776491633,2352912.480610373,734698.67776491633,"USCHMATCIAC",0,0,0,0]
[{"$f":"ROW()","v":1053},null,null,"SNP","SCHMAT-SNP",{"$f":"+'JAM Download'!E1166","v":23956366.558873113},12089173.773853326,5566513.8253216753,6298013.3875422208,2665.5721558892869,0,null,0.75,9066880.3303899951,3022293.4434633316,0.75,4174885.3689912567,1391628.4563304188,"DISom",658643.84456970706,5001814.4838252086,49904.360994774754,587650.69815253001,0,587650.69815253001,"USCHMATSNP",0,0,0,0]
[{"$f":"ROW()","v":1054},null,null,"TROJD","P",{"$f":"+'JAM Download'!E1167","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"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":0},0,0,0,0,0,null,0,0,0,0,0,0,"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":-11032238.137139969},-11032238.137139969,0,0,0,0,null,0.75,-8274178.6028549764,-2758059.5342849921,0.75,0,0,"DRB",0,0,0,0,0,0,"USCHMATSG",0,0,0,0]
[{"$f":"ROW()","v":1058},null,null,"GPS","SCHMAT-GPS",{"$f":"+'JAM Download'!E1171","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"USCHMATGPS",0,0,0,0]
[{"$f":"ROW()","v":1059},null,null,"SO","SCHMAT-SO",{"$f":"+'JAM Download'!E1172","v":3204572.8482754277},1572386.3989020274,634102.94473664311,896401.51169037737,101681.99294638009,0,null,0.75,1179289.7991765207,393096.59972550685,0.75,475577.20855248231,158525.73618416078,"DISom",93745.329139138703,711912.43787518621,7102.9294291665246,83640.815246885992,0,83640.815246885992,"USCHMATSO",0,0,0,0]
[{"$f":"ROW()","v":1060},null,null,"SNPD","SCHMAT-SNP",{"$f":"+'JAM Download'!E1173","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"DISom",0,0,0,0,0,0,"USCHMATSNPD",0,0,0,0]
[{"$f":"ROW()","v":1061},null,null,"BADDEBT","CUST",{"$f":"+'JAM Download'!E1174","v":-8.198153712038089E-4},0,0,0,-8.198153712038089E-4,0,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":301844059.12642103},161106812.55067906,51075449.885667481,88757553.876590386,904242.81348410842,0,null,0.75,120830109.41300929,40276703.137669764,0.75,38306587.414250612,12768862.47141687,"PLNT",{"$f":"+$I1063*VLOOKUP($S1063,DisFac,2)","v":16214837.642698033},44894497.797722362,16228642.872176789,2717293.9328011661,8702281.631192036,2717293.9328011661,"USCHMATSCHMDEXP",0,0,0,0]
[{"$f":"ROW()","v":1064},null,null,null,null,{"$f":"SUM(F1050:F1063)","v":350526218.6780799},173291436.37163925,58643345.968945049,116668325.61841308,1010312.0962805364,912798.62280199805]
[{"$f":"ROW()","v":1065}]
[{"$f":"ROW()","v":1066},"TOTAL SCHEDULE - M ADDITIONS",null,null,null,{"$f":"+F1047+F1064","v":350771023.2462045},173422770.08677247,58704431.646263041,116727821.74876688,1003201.1416000961,912798.62280199805,null,null,{"$f":"SUM(N1032:N1065)","v":130061383.68118161},{"$f":"SUM(O1032:O1065)","v":43361386.405590855},null,{"$f":"SUM(Q1032:Q1065)","v":44028323.734697282},{"$f":"SUM(R1032:R1065)","v":14676107.91156576},null,{"$f":"SUM(T1032:T1065)","v":20758740.990952294},{"$f":"SUM(U1032:U1065)","v":61131492.12063887},{"$f":"SUM(V1032:V1065)","v":20075486.388159141},{"$f":"SUM(W1032:W1065)","v":4027813.0348748672},{"$f":"SUM(X1032:X1065)","v":10734289.214141712},4027813.0348748672,"USCHMA",{"$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":308859.41421545262},308859.41421545262,0,0,0,0,null,0,0,308859.41421545262,0,0,0,"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":28444.007801748921},14355.534209746151,6611.9651292839126,7476.5084627188562,0,0,null,0.75,10766.650657309612,3588.8835524365377,0.75,4958.9738469629347,1652.9912823209781,"DISom",781.89041128170925,5937.7625953035058,59.24255068146423,697.61290545217673,0,697.61290545217673,"USCHMDPSNP",0,0,0,0]
[{"$f":"ROW()","v":1077},null,null,"IBT","IBT",{"$f":"+'JAM Download'!E1190","v":-1.8543761015888758E-3},-1.8940228418993902E-4,-6.074393201202905E-4,-1.0273260346412788E-3,2.6151978378031786E-5,-5.6360441015406129E-5,null,0.75,-1.4205171314245427E-4,-4.7350571047484756E-5,0.75,-4.5557949009021788E-4,-1.5185983003007263E-4,"DISom",-1.0743736595116088E-4,-8.1589128563042763E-4,-8.1403525425143701E-6,-9.5857030517175999E-5,0,-9.5857030517175999E-5,"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":-0.11042274105277068},-4.8627695067666545E-2,-8.1048987123474459E-3,-3.7563141860313551E-2,-1.6127005412443138E-2,0,null,0.75,-3.647077130074991E-2,-1.2156923766916636E-2,0.75,-6.0786740342605849E-3,-2.0262246780868615E-3,"DISom",-3.9283390883119744E-3,-2.9832243193788827E-2,-2.9764379275582409E-4,-3.5049157854569264E-3,0,-3.5049157854569264E-3,"USCHMDPSO",0,0,0,0]
[{"$f":"ROW()","v":1080},null,null,null,null,{"$f":"SUM(F1074:F1079)","v":337303.3097400844},323214.89960810146,6611.9564169458799,7476.4698722509611,-1.6100853434065105E-2,-5.6360441015406129E-5]
[{"$f":"ROW()","v":1081}]
[{"$f":"ROW()","v":1082},"SCHMDT","  Deductions - Temporary"]
[{"$f":"ROW()","v":1083},null,null,"S","GP",{"$f":"+'JAM Download'!E1196","v":27068435.262499999},{"$f":"VLOOKUP($E1083,Func,2)*$F1083","v":13665534.927888466},{"$f":"VLOOKUP($E1083,Func,3)*$F1083","v":6201490.7038803175},{"$f":"VLOOKUP($E1083,Func,5)*$F1083","v":7044295.5052353106},{"$f":"VLOOKUP($E1083,Func,6)*$F1083","v":157114.12549590826},{"$f":"VLOOKUP($E1083,Func,7)*$F1083","v":0},null,0.75,{"$f":"+$G1083*$M1083","v":10249151.195916349},{"$f":"+$G1083*(1-$M1083)","v":3416383.7319721165},0.75,{"$f":"+$H1083*$P1083","v":4651118.0279102381},{"$f":"+$H1083*(1-$P1083)","v":1550372.6759700794},"PLNT",{"$f":"+$I1083*VLOOKUP($S1083,DisFac,2)","v":1286900.1334060414},{"$f":"+$I1083*VLOOKUP($S1083,DisFac,3)","v":3563078.2421742976},{"$f":"+$I1083*VLOOKUP($S1083,DisFac,4)","v":1287995.7935692447},{"$f":"+$I1083*VLOOKUP($S1083,DisFac,5)","v":215659.6323491396},{"$f":"+$I1083*VLOOKUP($S1083,DisFac,6)","v":690661.70373658743},215659.6323491396,"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":33667554.155780889},16989616.135745782,7825153.1807735302,8852784.8392615784,0,0,null,0.75,12742212.101809338,4247404.0339364456,0.75,5868864.8855801476,1956288.2951933825,"DISom",925820.87126288656,7030786.4887672001,70147.924947486797,826029.55428400531,0,826029.55428400531,"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":76805.14415992616},47915.10935432191,13052.900012144235,14828.386830179103,-49.236506052917676,1057.9844693338091,null,0.75,35936.332015741435,11978.777338580478,0.75,9789.6750091081758,3263.2250030360588,"PLNT",2708.951232351294,7500.3529369102107,2711.2576195155348,453.96795886126381,1453.8570825407992,453.96795886126381,"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":2305794.4018407483},2305794.4018407483,0,0,0,0,null,0,0,2305794.4018407483,0,0,0,"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":61458085.906323791},61312582.913066782,145502.99325700695,0,0,0,null,0.75,45984437.184800088,15328145.728266696,0.75,109127.24494275521,36375.748314251738,"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":41699380.29970175},21042706.610416695,9691943.6701186169,10964730.019166442,0,0,null,0.75,15782029.957812522,5260676.6526041739,0.75,7268957.7525889631,2422985.9175296542,"PLNT",2003111.9526345264,5546074.9671236668,2004817.3918616783,335682.91435014404,1075042.7931964262,335682.91435014404,"USCHMDTGPS",0,0,0,0]
[{"$f":"ROW()","v":1092},null,null,"SO","SCHMDT-SO",{"$f":"+'JAM Download'!E1205","v":2719508.6805847464},1360892.931986731,-22410.719883601065,578049.34984618251,802977.11863543419,0,null,0.75,1020669.6989900483,340223.23299668275,0.75,-16808.039912700799,-5602.6799709002662,"DISom",60452.181141248315,459080.57549472753,4580.3623543544509,53936.230855852235,0,53936.230855852235,"USCHMDTSO",0,0,0,0]
[{"$f":"ROW()","v":1093},null,null,"TAXDEPR","TAXDEPR",{"$f":"+'JAM Download'!E1206","v":349179416.28048533},207260809.71739075,66858568.995792195,73604780.788867921,1455256.7784344705,0,null,0.75,155445607.28804305,51815202.429347686,0.75,50143926.746844143,16714642.248948049,"DISom",7697559.9787363084,58456125.126182258,583231.46131996089,6867864.2226293916,0,6867864.2226293916,"USCHMDTTAXDEPR",0,0,0,0]
[{"$f":"ROW()","v":1094},null,null,"SNPD","DPW",{"$f":"+'JAM Download'!E1207","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"USCHMDTSNPD",0,0,0,0]
[{"$f":"ROW()","v":1095},null,null,null,null,{"$f":"SUM(F1083:F1094)","v":518174980.13137722},323985852.74769026,90713301.723950207,101059468.88920762,2415298.78605976,1057.9844693338091]
[{"$f":"ROW()","v":1096}]
[{"$f":"ROW()","v":1097},"TOTAL SCHEDULE - M DEDUCTIONS",null,null,null,{"$f":"+F1080+F1095","v":518512283.44111729},324309067.64729834,90719913.680367157,101066945.35907987,2415298.7699589068,1057.9844129733681,null,null,{"$f":"SUM(N1069:N1096)","v":241270810.37343162},{"$f":"SUM(O1069:O1096)","v":83038257.273866743},null,{"$f":"SUM(Q1069:Q1096)","v":68039935.260275364},{"$f":"SUM(R1069:R1096)","v":22679978.420091789},null,{"$f":"SUM(T1069:T1096)","v":11977335.954788867},{"$f":"SUM(U1069:U1096)","v":75068583.484626234},{"$f":"SUM(V1069:V1096)","v":3953543.4339171378},{"$f":"SUM(W1069:W1096)","v":8300324.1317320736},{"$f":"SUM(X1069:X1096)","v":1767158.3540155543},8300324.1317320736,"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,{"$f":"F1066-F1097","v":-167741260.19491279},{"$f":"G1066-G1097","v":-150886297.56052586},-32015482.034104116,15660876.389687017,-1412097.6283588107,911740.63838902465,null,null,{"$f":"N1066-N1097","v":-111209426.69225001},{"$f":"O1066-O1097","v":-39676870.868275888},null,{"$f":"Q1066-Q1097","v":-24011611.525578082},-8003870.5085260291,null,8781405.0361634269,-13937091.363987364,16121942.954242002,-4272511.0968572069,8967130.8601261564,-4272511.0968572069,null,{"$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",{"$f":"+'JAM Download'!E1217","v":10751193.154136455},{"$f":"G1123*SITRate","v":1098105.4723198274},{"$f":"H1123*SITRate","v":3521776.1114690141},{"$f":"I1123*SITRate","v":5956170.7149258712},{"$f":"J1123*SITRate","v":-151622.40856468087},{"$f":"K1123*SITRate","v":326763.26398647204},null,0.75,{"$f":"+$G1102*$M1102","v":823579.10423987056},{"$f":"+$G1102*(1-$M1102)","v":274526.36807995685},0.75,{"$f":"+$H1102*$P1102","v":2641332.0836017607},{"$f":"+$H1102*(1-$P1102)","v":880444.02786725352},"DRB",{"$f":"+$I1102*VLOOKUP($S1102,DisFac,2)","v":1323731.0719619319},{"$f":"+$I1102*VLOOKUP($S1102,DisFac,3)","v":2656745.0529039279},{"$f":"+$I1102*VLOOKUP($S1102,DisFac,4)","v":1207716.7486532873},{"$f":"+$I1102*VLOOKUP($S1102,DisFac,5)","v":163957.90606730068},{"$f":"+$I1102*VLOOKUP($S1102,DisFac,6)","v":604019.93533942557},163957.90606730068,"UACCT40911S",{"$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,{"$f":"'JAM Download'!E1221","v":10751193.154136455},{"$f":"SUM(G1102:G1105)","v":1098105.4723198274},{"$f":"SUM(H1102:H1105)","v":3521776.1114690141},{"$f":"SUM(I1102:I1105)","v":5956170.7149258712},{"$f":"SUM(J1102:J1105)","v":-151622.40856468087},{"$f":"SUM(K1102:K1105)","v":326763.26398647204},null,null,{"$f":"SUM(N1102:N1105)","v":823579.10423987056},{"$f":"SUM(O1102:O1105)","v":274526.36807995685},null,{"$f":"SUM(Q1102:Q1105)","v":2641332.0836017607},{"$f":"SUM(R1102:R1105)","v":880444.02786725352},null,{"$f":"SUM(T1102:T1105)","v":1323731.0719619319},{"$f":"SUM(U1102:U1105)","v":2656745.0529039279},{"$f":"SUM(V1102:V1105)","v":1207716.7486532873},{"$f":"SUM(W1102:W1105)","v":163957.90606730068},{"$f":"SUM(X1102:X1105)","v":604019.93533942557},163957.90606730068,"UACCT40911",{"$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,{"$f":"+'JAM Download'!E1225","v":2103724970.9789968},{"$f":"+G169","v":1420690190.2125301},{"$f":"+H169","v":308656303.34350657},318256382.49785662,41209064.151316345,14913030.773787489,null,null,{"$f":"+N169","v":1065517642.6593976},355172547.55313253,null,{"$f":"+Q169","v":227212079.37756327},81444223.965943351,null,{"$f":"+T169","v":70585219.178347856},142178217.70809084,64458569.212972552,8772148.406407794,32262227.992037654,8772148.406407794]
[{"$f":"ROW()","v":1110},null,"Operating Deductions:"]
[{"$f":"ROW()","v":1111},null,"   O & M Expenses",null,null,{"$f":"+'JAM Download'!E1227","v":1218268345.7712607},{"$f":"+G777","v":967942359.38794971},{"$f":"+H777","v":103994924.50068754},99747053.26891093,40028388.748571351,6555619.8651410798,null,null,{"$f":"+N777","v":354815532.41088265},613126826.97706687,null,{"$f":"+Q777","v":75428351.288525745},28566573.212161779,null,{"$f":"+T777","v":18009549.073177885},68164793.058682561,4768160.1991795674,6506520.7707985723,2298030.1670723716,6506520.7707985723]
[{"$f":"ROW()","v":1112},null,"   Depreciation Expense",null,null,{"$f":"+'JAM Download'!E1228","v":262390668.28178856},{"$f":"+G849","v":167194487.68347269},{"$f":"+H849","v":44638229.727969401},49907130.014384657,650820.85596177203,0,null,null,{"$f":"+N849","v":125379452.08804208},41815035.595430627,null,{"$f":"+Q849","v":33478672.295977049},11159557.43199235,null,{"$f":"+T849","v":12384619.730296029},17984397.749387536,11374297.274287062,2735680.9002209581,5428134.3601930737,2735680.9002209581]
[{"$f":"ROW()","v":1113},null,"   Amortization Expense",null,null,{"$f":"+'JAM Download'!E1229","v":22885961.172042299},{"$f":"+G906","v":11260825.840280883},{"$f":"+H906","v":5069857.2399999872},4789671.3677862296,1765606.7239751965,0,null,null,{"$f":"+N906","v":8304197.1895282734},2956628.6507526087,null,{"$f":"+Q906","v":3802392.9299999909},1267464.3099999968,null,{"$f":"+T906","v":875009.95913562202},2422665.804556455,875754.93812019448,146634.78632920783,469605.87964475021,146634.78632920783]
[{"$f":"ROW()","v":1114},null,"   Taxes Other Than Income",null,null,{"$f":"+'JAM Download'!E1230","v":63068115.69216653},{"$f":"+G917","v":32438594.623263761},{"$f":"+H917","v":14173368.23335376},16099579.747460937,359080.81808806304,-2507.73,null,null,{"$f":"+N917","v":24328945.967447825},8109648.6558159404,null,{"$f":"+Q917","v":10630026.175015321},3543342.05833844,null,{"$f":"+T917","v":2941181.458016729},8143335.5917132013,2943685.5648022117,492885.26393202448,1578491.8689967694,492885.26393202448]
[{"$f":"ROW()","v":1115},null,"   Interest & Dividends (AFUDC-Equity)",null,null,{"$f":"+'JAM Download'!E1231","v":-22174381.791836325},{"$f":"+G959","v":-11194765.635399584},{"$f":"+H959","v":-5080242.7703264784},-5770665.9610282062,-128707.42508205798,0,null,null,{"$f":"+N958","v":-8396074.2265496887},{"$f":"+O958","v":-2798691.4088498959},null,{"$f":"+Q958","v":-3810182.0777448588},{"$f":"+R958","v":-1270060.6925816196},null,{"$f":"+T958","v":-1054224.7680509295},-2918863.1160226427,-1055122.3296032455,-176667.73045510752,-565788.01689628104,-176667.73045510752]
[{"$f":"ROW()","v":1116},null,"   Misc Revenue & Expense",null,null,{"$f":"+'JAM Download'!E1232","v":682016.9900090259},{"$f":"+G221","v":-196415.12894219923},{"$f":"+H221","v":666.44783489331485},-53483.398883668393,931249.07000000018,0,null,null,{"$f":"+N221","v":-147311.3467066494},-49103.782235549807,null,{"$f":"+Q221","v":499.83587616998608},166.61195872332871,null,{"$f":"+T221","v":-9770.7134953734785},-27052.46177397015,-9779.0322306545277,-1637.3830614377405,-5243.8083222324985,-1637.3830614377405]
[{"$f":"ROW()","v":1117},null,"    Total Operating Deductions",null,null,{"$f":"+'JAM Download'!E1233","v":1545120726.1154311},{"$f":"SUM(G1111:G1116)","v":1167445086.7706251},{"$f":"SUM(H1111:H1116)","v":162796803.3795191},{"$f":"SUM(I1111:I1116)","v":164719285.03863084},{"$f":"SUM(J1111:J1116)","v":43606438.791514322},{"$f":"SUM(K1111:K1116)","v":6553112.1351410793},null,null,{"$f":"SUM(N1111:N1116)","v":504284742.08264452},663160344.68798065,null,{"$f":"SUM(Q1111:Q1116)","v":119529760.4476494},{"$f":"SUM(R1111:R1116)","v":43267042.931869671},null,{"$f":"SUM(T1111:T1116)","v":33146364.73907996},{"$f":"SUM(U1111:U1116)","v":93769276.626543134},{"$f":"SUM(V1111:V1116)","v":18896996.614555135},{"$f":"SUM(W1111:W1116)","v":9703416.607764218},{"$f":"SUM(X1111:X1116)","v":9203230.4506884515},9703416.607764218]
[{"$f":"ROW()","v":1118},null,"Other Deductions:"]
[{"$f":"ROW()","v":1119},null,"   Interest Deductions",null,null,{"$f":"+'JAM Download'!E1235","v":154052562.77137417},{"$f":"+G954","v":78171460.676096603},{"$f":"+H954","v":36271856.884310357},38004786.295479499,-469771.63937879587,2074230.5548664478,null,null,{"$f":"+N954","v":53999238.933468625},24172221.742627949,null,{"$f":"+Q954","v":27203892.663232774},9067964.2210775893,null,{"$f":"+T954","v":8446385.9265365824},16952003.696630578,7706128.5068641212,1046173.0329399424,3854095.1325082886,1046173.0329399424]
[{"$f":"ROW()","v":1120},null,"   Interest on PCRBS",null,null,{"$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":-167741260.19491279},{"$f":"G1099","v":-150886297.56052586},{"$f":"H1099","v":-32015482.034104116},{"$f":"I1099","v":15660876.389687017},{"$f":"J1099","v":-1412097.6283588107},{"$f":"K1099","v":911740.63838902465},null,null,{"$f":"N1099","v":-111209426.69225001},-39676870.868275888,null,{"$f":"Q1099","v":-24011611.525578082},-8003870.5085260291,null,{"$f":"T1099","v":8781405.0361634269},-13937091.363987364,16121942.954242002,-4272511.0968572069,8967130.8601261564,-4272511.0968572069]
[{"$f":"ROW()","v":1122}]
[{"$f":"ROW()","v":1123},null,"    Income Before State Taxes",null,null,{"$f":"+'JAM Download'!E1239","v":236810421.89727873},{"$f":"+G1109-G1117-G1119+G1120+G1121","v":24187345.205282539},{"$f":"+H1109-H1117-H1119+H1120+H1121","v":77572161.045572996},131193187.55343328,-3339700.6291779922,7197428.7221689867,null,null,{"$f":"+N1109-N1117-N1119+N1120+N1121","v":396024234.95103449},-371836889.74575198,null,{"$f":"+Q1109-Q1117-Q1119+Q1120+Q1121","v":56466814.741103008},21105346.304470062,null,{"$f":"+T1109-T1117-T1119+T1120+T1121","v":37773873.548894741},17519846.020929765,53977387.045795292,-6249952.3311535735,28172033.26896707,-6249952.3311535735]
[{"$f":"ROW()","v":1124}]
[{"$f":"ROW()","v":1125},null,"State Income Taxes",null,"SIT",{"$f":"+'JAM Download'!E1241","v":10751193.154136455},{"$f":"VLOOKUP($E1125,Func,2)*$F1125","v":1098105.4703066538},{"$f":"VLOOKUP($E1125,Func,3)*$F1125","v":3521776.1135051725},{"$f":"VLOOKUP($E1125,Func,5)*$F1125","v":5956170.7149039544},{"$f":"VLOOKUP($E1125,Func,6)*$F1125","v":-151622.4085632411},{"$f":"VLOOKUP($E1125,Func,7)*$F1125","v":326763.26398391201},null,0.75,{"$f":"+$G1125*$M1125","v":823579.10272999038},{"$f":"+$G1125*(1-$M1125)","v":274526.36757666344},0.75,{"$f":"+$H1125*$P1125","v":2641332.0851288792},{"$f":"+$H1125*(1-$P1125)","v":880444.02837629314},"DRB",{"$f":"+$I1125*VLOOKUP($S1125,DisFac,2)","v":1323731.0719570611},{"$f":"+$I1125*VLOOKUP($S1125,DisFac,3)","v":2656745.0528941518},{"$f":"+$I1125*VLOOKUP($S1125,DisFac,4)","v":1207716.7486488433},{"$f":"+$I1125*VLOOKUP($S1125,DisFac,5)","v":163957.90606669735},{"$f":"+$I1125*VLOOKUP($S1125,DisFac,6)","v":604019.93533720297},163957.90606669735,"UACCTSTTAX"]
[{"$f":"ROW()","v":1126}]
[{"$f":"ROW()","v":1127},"Total Taxable Income",null,null,null,{"$f":"+'JAM Download'!E1243","v":226059228.74314228},{"$f":"+G1123-G1125","v":23089239.734975886},{"$f":"+H1123-H1125","v":74050384.932067826},125237016.83852933,-3188078.2206147513,6870665.4581850749,null,null,{"$f":"+N1123-N1125","v":395200655.84830451},-372111416.11332864,null,{"$f":"+Q1123-Q1125","v":53825482.655974127},20224902.27609377,null,{"$f":"+T1123-T1125","v":36450142.476937681},14863100.968035612,52769670.297146447,-6413910.2372202706,27568013.333629865,-6413910.2372202706]
[{"$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,{"$f":"+'JAM Download'!E1247","v":79120730.060099795},{"$f":"+G1127*$F$1129","v":8081233.9072415596},{"$f":"+H1127*$F$1129","v":25917634.726223737},{"$f":"+I1127*$F$1129","v":43832955.893485263},{"$f":"+J1127*$F$1129","v":-1115827.3772151629},{"$f":"+K1127*$F$1129","v":2404732.9103647759}]
[{"$f":"ROW()","v":1132}]
[{"$f":"ROW()","v":1133},"Adjustments to Calculated Tax:"]
[{"$f":"ROW()","v":1134},null,"PMI","SE","P",{"$f":"+'JAM Download'!E1250","v":-7591.8451969819698},{"$f":"VLOOKUP($E1134,Func,2)*$F1134","v":-7591.8451969819698},{"$f":"VLOOKUP($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*$M1134","v":-5693.8838977364776},{"$f":"+$G1134*(1-$M1134)","v":-1897.9612992454925},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",{"$f":"'JAM Download'!E1251","v":-30839389.975537609},{"$f":"VLOOKUP($E1135,Func,2)*$F1135","v":-30839389.975537609},{"$f":"VLOOKUP($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*$M1135","v":-23129542.481653206},{"$f":"+$G1135*(1-$M1135)","v":-7709847.4938844023},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",{"$f":"+'JAM Download'!E1252","v":0},{"$f":"VLOOKUP($E1136,Func,2)*$F1136","v":0},{"$f":"VLOOKUP($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*$M1136","v":0},{"$f":"+$G1136*(1-$M1136)","v":0},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,{"$f":"SUM(F1134:F1137)","v":-30846981.82073459},-30846981.82073459,0,0,0,0,null,null,{"$f":"SUM(N1134:N1137)","v":-23135236.365550943},{"$f":"SUM(O1134:O1137)","v":-7711745.4551836476},null,{"$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":48273748.239365205},{"$f":"VLOOKUP($E1143,Func,2)*$F1143","v":-22765747.929013073},{"$f":"VLOOKUP($E1143,Func,3)*$F1143","v":25917634.741921112},{"$f":"VLOOKUP($E1143,Func,5)*$F1143","v":43832955.8933165},{"$f":"VLOOKUP($E1143,Func,6)*$F1143","v":-1115827.3772040685},{"$f":"VLOOKUP($E1143,Func,7)*$F1143","v":2404732.910345051},null,0.75,{"$f":"+$G1143*$M1143","v":-17074310.946759805},{"$f":"+$G1143*(1-$M1143)","v":-5691436.9822532684},0.75,{"$f":"+$H1143*$P1143","v":19438226.056440834},{"$f":"+$H1143*(1-$P1143)","v":6479408.685480278},"DRB",{"$f":"+$I1143*VLOOKUP($S1143,DisFac,2)","v":9741669.3491536472},{"$f":"+$I1143*VLOOKUP($S1143,DisFac,3)","v":19551653.956442051},{"$f":"+$I1143*VLOOKUP($S1143,DisFac,4)","v":8887890.8125785645},{"$f":"+$I1143*VLOOKUP($S1143,DisFac,5)","v":1206607.4007917291},{"$f":"+$I1143*VLOOKUP($S1143,DisFac,6)","v":4445134.3743505236},1206607.4007917291,"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":1685703501.304955},{"$f":"+G27","v":1208572012.4334624},{"$f":"+H27","v":210232657.34277582},215130434.21057293,42483789.008673899,9284608.3094700426]
[{"$f":"ROW()","v":1146}]
[{"$f":"ROW()","v":1147}]
[{"$f":"ROW()","v":1148},310,"Land and Land Rights"]
[{"$f":"ROW()","v":1149},null,null,"SG","P",{"$f":"+'JAM Download'!E1258+'JAM Download'!E1259+'JAM Download'!E1260","v":38595163.716173902},{"$f":"VLOOKUP($E1149,Func,2)*$F1149","v":38595163.716173902},{"$f":"VLOOKUP($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*$M1149","v":28946372.787130427},{"$f":"+$G1149*(1-$M1149)","v":9648790.9290434755},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",{"$f":"+'JAM Download'!E1262","v":1089791.5588436469},{"$f":"VLOOKUP($E1151,Func,2)*$F1151","v":1089791.5588436469},{"$f":"VLOOKUP($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*$M1151","v":817343.66913273511},{"$f":"+$G1151*(1-$M1151)","v":272447.88971091172},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":39684955.275017552},{"$f":"SUM(G1149:G1151)","v":39684955.275017552},{"$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":29763716.456263162},{"$f":"SUM(O1149:O1151)","v":9921238.818754388},null,{"$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":399991831.63621062},{"$f":"VLOOKUP($E1155,Func,2)*$F1155","v":399991831.63621062},{"$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":299993873.72715795},{"$f":"+$G1155*(1-$M1155)","v":99997957.909052655},null,{"$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",{"$f":"+'JAM Download'!E1269","v":25874726.930890761},{"$f":"VLOOKUP($E1156,Func,2)*$F1156","v":25874726.930890761},{"$f":"VLOOKUP($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*$M1156","v":19406045.198168069},{"$f":"+$G1156*(1-$M1156)","v":6468681.7327226903},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":425866558.56710136},{"$f":"SUM(G1155:G1156)","v":425866558.56710136},{"$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":319399918.92532599},{"$f":"SUM(O1155:O1156)","v":106466639.64177534},null,{"$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":1657284532.9152174},{"$f":"VLOOKUP($E1160,Func,2)*$F1160","v":1657284532.9152174},{"$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":1242963399.686413},{"$f":"+$G1160*(1-$M1160)","v":414321133.22880435},null,{"$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",{"$f":"+'JAM Download'!E1276","v":136165477.08753651},{"$f":"VLOOKUP($E1161,Func,2)*$F1161","v":136165477.08753651},{"$f":"VLOOKUP($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*$M1161","v":102124107.81565239},{"$f":"+$G1161*(1-$M1161)","v":34041369.271884128},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":1793450010.002754},{"$f":"SUM(G1160:G1161)","v":1793450010.002754},{"$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":1345087507.5020654},{"$f":"SUM(O1160:O1161)","v":448362502.50068849},null,{"$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":382432761.72751546},{"$f":"VLOOKUP($E1165,Func,2)*$F1165","v":382432761.72751546},{"$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":286824571.29563659},{"$f":"+$G1165*(1-$M1165)","v":95608190.431878865},null,{"$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",{"$f":"+'JAM Download'!E1283","v":28465669.727082144},{"$f":"VLOOKUP($E1166,Func,2)*$F1166","v":28465669.727082144},{"$f":"VLOOKUP($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*$M1166","v":21349252.295311607},{"$f":"+$G1166*(1-$M1166)","v":7116417.4317705361},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":410898431.45459759},{"$f":"SUM(G1165:G1166)","v":410898431.45459759},{"$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":308173823.59094822},{"$f":"SUM(O1165:O1166)","v":102724607.8636494},null,{"$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":173010393.44885051},{"$f":"VLOOKUP($E1170,Func,2)*$F1170","v":173010393.44885051},{"$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":129757795.08663788},{"$f":"+$G1170*(1-$M1170)","v":43252598.362212628},null,{"$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",{"$f":"+'JAM Download'!E1290","v":28694710.621607803},{"$f":"VLOOKUP($E1171,Func,2)*$F1171","v":28694710.621607803},{"$f":"VLOOKUP($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*$M1171","v":21521032.96620585},{"$f":"+$G1171*(1-$M1171)","v":7173677.6554019507},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":201705104.07045832},{"$f":"SUM(G1170:G1171)","v":201705104.07045832},{"$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":151278828.05284375},{"$f":"SUM(O1170:O1171)","v":50426276.017614581},null,{"$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":12628503.799023382},{"$f":"VLOOKUP($E1175,Func,2)*$F1175","v":12628503.799023382},{"$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":9471377.8492675368},{"$f":"+$G1175*(1-$M1175)","v":3157125.9497558456},null,{"$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",{"$f":"+'JAM Download'!E1299","v":1769418.0928529748},{"$f":"VLOOKUP($E1176,Func,2)*$F1176","v":1769418.0928529748},{"$f":"VLOOKUP($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*$M1176","v":1327063.5696397312},{"$f":"+$G1176*(1-$M1176)","v":442354.52321324369},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":14397921.891876357},{"$f":"SUM(G1175:G1176)","v":14397921.891876357},{"$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":10798441.418907268},{"$f":"SUM(O1175:O1176)","v":3599480.4729690892},null,{"$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",{"$f":"+'JAM Download'!E1307","v":-481432.66763389512},{"$f":"VLOOKUP($E1181,Func,2)*$F1181","v":-481432.66763389512},{"$f":"VLOOKUP($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*$M1181","v":-361074.50072542136},{"$f":"+$G1181*(1-$M1181)","v":-120358.16690847378},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":-481432.66763389512},{"$f":"SUM(G1181:G1181)","v":-481432.66763389512},{"$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":-361074.50072542136},{"$f":"SUM(O1181:O1181)","v":-120358.16690847378},null,{"$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":2885521548.5941706},{"$f":"+G1177+G1172+G1167+G1162+G1157+G1152+G1182","v":2885521548.5941715},{"$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":2164141161.4456282},{"$f":"+O1177+O1172+O1167+O1162+O1157+O1152+O1182","v":721380387.14854288},{"$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":6696621.9520485438},{"$f":"VLOOKUP($E1220,Func,2)*$F1220","v":6696621.9520485438},{"$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":5022466.4640364079},{"$f":"+$G1220*(1-$M1220)","v":1674155.488012136},null,{"$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",{"$f":"+'JAM Download'!E1371+'JAM Download'!E1372","v":6699641.3370671393},{"$f":"VLOOKUP($E1221,Func,2)*$F1221","v":6699641.3370671393},{"$f":"VLOOKUP($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*$M1221","v":5024731.0028003547},{"$f":"+$G1221*(1-$M1221)","v":1674910.3342667848},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":13396263.289115684},{"$f":"SUM(G1220:G1221)","v":13396263.289115682},{"$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":10047197.466836762},{"$f":"SUM(O1220:O1221)","v":3349065.8222789206},null,{"$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":10903672.80794825},{"$f":"VLOOKUP($E1225,Func,2)*$F1225","v":10903672.80794825},{"$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":8177754.6059611877},{"$f":"+$G1225*(1-$M1225)","v":2725918.2019870626},null,{"$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",{"$f":"+'JAM Download'!E1378+'JAM Download'!E1379","v":61805651.969466642},{"$f":"VLOOKUP($E1226,Func,2)*$F1226","v":61805651.969466642},{"$f":"VLOOKUP($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*$M1226","v":46354238.977099985},{"$f":"+$G1226*(1-$M1226)","v":15451412.99236666},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":72709324.777414903},{"$f":"SUM(G1225:G1226)","v":72709324.777414888},{"$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":54531993.583061174},{"$f":"SUM(O1225:O1226)","v":18177331.194353722},null,{"$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":46532590.602206908},{"$f":"VLOOKUP($E1230,Func,2)*$F1230","v":46532590.602206908},{"$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":34899442.951655179},{"$f":"+$G1230*(1-$M1230)","v":11633147.650551727},null,{"$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",{"$f":"+'JAM Download'!E1385+'JAM Download'!E1386","v":197217259.31061548},{"$f":"VLOOKUP($E1231,Func,2)*$F1231","v":197217259.31061548},{"$f":"VLOOKUP($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*$M1231","v":147912944.4829616},{"$f":"+$G1231*(1-$M1231)","v":49304314.82765387},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":243749849.9128224},{"$f":"SUM(G1230:G1231)","v":243749849.9128224},{"$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":182812387.43461677},{"$f":"SUM(O1230:O1231)","v":60937462.478205599},null,{"$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":16118166.5862532},{"$f":"VLOOKUP($E1235,Func,2)*$F1235","v":16118166.5862532},{"$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":12088624.939689901},{"$f":"+$G1235*(1-$M1235)","v":4029541.6465632999},null,{"$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",{"$f":"+'JAM Download'!E1392+'JAM Download'!E1393","v":34985472.081525303},{"$f":"VLOOKUP($E1236,Func,2)*$F1236","v":34985472.081525303},{"$f":"VLOOKUP($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*$M1236","v":26239104.061143979},{"$f":"+$G1236*(1-$M1236)","v":8746368.0203813259},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":51103638.667778507},{"$f":"SUM(G1235:G1236)","v":51103638.667778507},{"$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":38327729.000833884},{"$f":"SUM(O1235:O1236)","v":12775909.666944627},null,{"$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":3233003.9848279646},{"$f":"VLOOKUP($E1240,Func,2)*$F1240","v":3233003.9848279646},{"$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":2424752.9886209732},{"$f":"+$G1240*(1-$M1240)","v":808250.99620699114},null,{"$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",{"$f":"+'JAM Download'!E1399+'JAM Download'!E1400","v":27163189.381406903},{"$f":"VLOOKUP($E1241,Func,2)*$F1241","v":27163189.381406903},{"$f":"VLOOKUP($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*$M1241","v":20372392.036055177},{"$f":"+$G1241*(1-$M1241)","v":6790797.3453517258},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":30396193.366234869},{"$f":"SUM(G1240:G1241)","v":30396193.366234869},{"$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":22797145.024676152},{"$f":"SUM(O1240:O1241)","v":7599048.3415587172},null,{"$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":554254.76546302647},{"$f":"VLOOKUP($E1245,Func,2)*$F1245","v":554254.76546302647},{"$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":415691.07409726985},{"$f":"+$G1245*(1-$M1245)","v":138563.69136575662},null,{"$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",{"$f":"+'JAM Download'!E1408+'JAM Download'!E1409","v":451702.10265456961},{"$f":"VLOOKUP($E1246,Func,2)*$F1246","v":451702.10265456961},{"$f":"VLOOKUP($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*$M1246","v":338776.57699092722},{"$f":"+$G1246*(1-$M1246)","v":112925.5256636424},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":1005956.868117596},{"$f":"SUM(G1245:G1246)","v":1005956.868117596},{"$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":754467.65108819702},{"$f":"SUM(O1245:O1246)","v":251489.21702939901},null,{"$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":2281740.4500731546},{"$f":"VLOOKUP($E1250,Func,2)*$F1250","v":2281740.4500731546},{"$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":1711305.337554866},{"$f":"+$G1250*(1-$M1250)","v":570435.11251828866},null,{"$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",{"$f":"+'JAM Download'!E1415+'JAM Download'!E1416","v":5287293.5674240552},{"$f":"VLOOKUP($E1251,Func,2)*$F1251","v":5287293.5674240552},{"$f":"VLOOKUP($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*$M1251","v":3965470.1755680414},{"$f":"+$G1251*(1-$M1251)","v":1321823.3918560138},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":7569034.0174972098},{"$f":"SUM(G1250:G1251)","v":7569034.0174972098},{"$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":5676775.5131229069},{"$f":"SUM(O1250:O1251)","v":1892258.5043743025},null,{"$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,{"$f":"+'JAM Download'!E1430","v":419930260.89898127},{"$f":"+G1258+G1252+G1247+G1242+G1237+G1232+G1227+G1222","v":419930260.89898109},{"$f":"+H1258+H1252+H1247+H1242+H1237+H1232+H1227+H1222","v":0},{"$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,{"$f":"+N1258+N1252+N1247+N1242+N1237+N1232+N1227+N1222","v":314947695.67423582},{"$f":"+O1258+O1252+O1247+O1242+O1237+O1232+O1227+O1222","v":104982565.22474527},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",{"$f":"+'JAM Download'!E1441","v":10050357.840669582},{"$f":"VLOOKUP($E1264,Func,2)*$F1264","v":10050357.840669582},{"$f":"VLOOKUP($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*$M1264","v":7537768.3805021867},{"$f":"+$G1264*(1-$M1264)","v":2512589.4601673954},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":2300217.4675602722},{"$f":"VLOOKUP($E1265,Func,2)*$F1265","v":2300217.4675602722},{"$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":1725163.100670204},{"$f":"+$G1265*(1-$M1265)","v":575054.36689006805},null,{"$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":12350575.308229854},{"$f":"SUM(G1264:G1266)","v":12350575.308229854},{"$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":9262931.4811723903},{"$f":"SUM(O1264:O1266)","v":3087643.8270574636},null,{"$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":46270573.998475865},{"$f":"VLOOKUP($E1270,Func,2)*$F1270","v":46270573.998475865},{"$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":34702930.498856902},{"$f":"+$G1270*(1-$M1270)","v":11567643.499618966},null,{"$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",{"$f":"'JAM Download'!E1449","v":21925009.582329355},{"$f":"VLOOKUP($E1271,Func,2)*$F1271","v":21925009.582329355},{"$f":"VLOOKUP($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*$M1271","v":16443757.186747016},{"$f":"+$G1271*(1-$M1271)","v":5481252.3955823388},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":1815075.2949160524},{"$f":"VLOOKUP($E1272,Func,2)*$F1272","v":1815075.2949160524},{"$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":1361306.4711870393},{"$f":"+$G1272*(1-$M1272)","v":453768.82372901309},null,{"$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,{"$f":"+'JAM Download'!E1451","v":70010658.875721261},{"$f":"SUM(G1270:G1272)","v":70010658.875721261},{"$f":"SUM(H1270:H1272)","v":0},{"$f":"SUM(I1270:I1272)","v":0},{"$f":"SUM(J1270:J1272)","v":0},{"$f":"SUM(K1270:K1272)","v":0},null,null,{"$f":"SUM(N1270:N1272)","v":52507994.156790957},{"$f":"SUM(O1270:O1272)","v":17502664.718930315},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",{"$f":"+'JAM Download'!E1454+'JAM Download'!E1455","v":3591233.8159717717},{"$f":"VLOOKUP($E1276,Func,2)*$F1276","v":3591233.8159717717},{"$f":"VLOOKUP($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*$M1276","v":2693425.3619788289},{"$f":"+$G1276*(1-$M1276)","v":897808.45399294293},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":1008622.9545622291},{"$f":"VLOOKUP($E1277,Func,2)*$F1277","v":1008622.9545622291},{"$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":756467.21592167183},{"$f":"+$G1277*(1-$M1277)","v":252155.73864055728},null,{"$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,{"$f":"+'JAM Download'!E1457","v":4599856.7705340013},{"$f":"SUM(G1276:G1277)","v":4599856.7705340013},{"$f":"SUM(H1276:H1277)","v":0},{"$f":"SUM(I1276:I1277)","v":0},{"$f":"SUM(J1276:J1277)","v":0},{"$f":"SUM(K1276:K1277)","v":0},null,null,{"$f":"SUM(N1276:N1277)","v":3449892.577900501},{"$f":"SUM(O1276:O1277)","v":1149964.1926335003},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":577581748.59345746},{"$f":"VLOOKUP($E1282,Func,2)*$F1282","v":577581748.59345746},{"$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":433186311.4450931},{"$f":"+$G1282*(1-$M1282)","v":144395437.14836437},null,{"$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",{"$f":"+'JAM Download'!E1462","v":764302693.01146877},{"$f":"VLOOKUP($E1283,Func,2)*$F1283","v":764302693.01146877},{"$f":"VLOOKUP($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*$M1283","v":573227019.75860155},{"$f":"+$G1283*(1-$M1283)","v":191075673.25286719},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":22946919.697318614},{"$f":"VLOOKUP($E1284,Func,2)*$F1284","v":22946919.697318614},{"$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":17210189.77298896},{"$f":"+$G1284*(1-$M1284)","v":5736729.9243296534},null,null,null,null,null,null,null,null,null,null,"UACCT343SSCCT",{"$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,{"$f":"+'JAM Download'!E1465","v":1364831361.3022447},{"$f":"SUM(G1281:G1284)","v":1364831361.3022447},{"$f":"SUM(H1281:H1284)","v":0},{"$f":"SUM(I1281:I1284)","v":0},{"$f":"SUM(J1281:J1284)","v":0},{"$f":"SUM(K1281:K1284)","v":0},null,null,{"$f":"SUM(N1281:N1284)","v":1023623520.9766835},{"$f":"SUM(O1281:O1284)","v":341207840.32556117},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":120750744.63438231},{"$f":"VLOOKUP($E1289,Func,2)*$F1289","v":120750744.63438231},{"$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":90563058.475786731},{"$f":"+$G1289*(1-$M1289)","v":30187686.158595577},null,{"$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",{"$f":"+'JAM Download'!E1469","v":22894892.65710317},{"$f":"VLOOKUP($E1290,Func,2)*$F1290","v":22894892.65710317},{"$f":"VLOOKUP($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*$M1290","v":17171169.492827378},{"$f":"+$G1290*(1-$M1290)","v":5723723.1642757924},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":6932089.5857794313},{"$f":"VLOOKUP($E1291,Func,2)*$F1291","v":6932089.5857794313},{"$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":5199067.1893345732},{"$f":"+$G1291*(1-$M1291)","v":1733022.3964448578},null,{"$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,{"$f":"+'JAM Download'!E1472","v":150577726.87726492},{"$f":"SUM(G1288:G1291)","v":150577726.87726492},{"$f":"SUM(H1288:H1291)","v":0},{"$f":"SUM(I1288:I1291)","v":0},{"$f":"SUM(J1288:J1291)","v":0},{"$f":"SUM(K1288:K1291)","v":0},null,null,{"$f":"SUM(N1288:N1291)","v":112933295.15794867},{"$f":"SUM(O1288:O1291)","v":37644431.719316229},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",{"$f":"+'JAM Download'!E1475+'JAM Download'!E1477","v":57713665.284851111},{"$f":"VLOOKUP($E1295,Func,2)*$F1295","v":57713665.284851111},{"$f":"VLOOKUP($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*$M1295","v":43285248.963638335},{"$f":"+$G1295*(1-$M1295)","v":14428416.321212778},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":47302807.165251076},{"$f":"VLOOKUP($E1296,Func,2)*$F1296","v":47302807.165251076},{"$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":35477105.373938307},{"$f":"+$G1296*(1-$M1296)","v":11825701.791312769},null,{"$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",{"$f":"+'JAM Download'!E1478","v":1254196.037156556},{"$f":"VLOOKUP($E1297,Func,2)*$F1297","v":1254196.037156556},{"$f":"VLOOKUP($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*$M1297","v":940647.02786741708},{"$f":"+$G1297*(1-$M1297)","v":313549.00928913901},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":106270668.48725873},{"$f":"SUM(G1295:G1297)","v":106270668.48725873},{"$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":79703001.365444064},{"$f":"SUM(O1295:O1297)","v":26567667.121814683},null,{"$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":4188420.9601508435},{"$f":"VLOOKUP($E1301,Func,2)*$F1301","v":4188420.9601508435},{"$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":3141315.7201131326},{"$f":"+$G1301*(1-$M1301)","v":1047105.2400377109},null,{"$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",{"$f":"+'JAM Download'!E1485","v":1078807.5197052003},{"$f":"VLOOKUP($E1302,Func,2)*$F1302","v":1078807.5197052003},{"$f":"VLOOKUP($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*$M1302","v":809105.63977890019},{"$f":"+$G1302*(1-$M1302)","v":269701.87992630008},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":4648.3661513207126},{"$f":"VLOOKUP($E1303,Func,2)*$F1303","v":4648.3661513207126},{"$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":3486.2746134905346},{"$f":"+$G1303*(1-$M1303)","v":1162.0915378301781},null,{"$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,{"$f":"+'JAM Download'!E1487","v":5271876.8460073648},{"$f":"SUM(G1301:G1303)","v":5271876.8460073648},{"$f":"SUM(H1301:H1303)","v":0},0,0,0,null,null,{"$f":"SUM(N1301:N1303)","v":3953907.6345055234},{"$f":"SUM(O1301:O1303)","v":1317969.2115018412},null,{"$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",{"$f":"+'JAM Download'!E1495","v":16264.342547214326},{"$f":"VLOOKUP($E1308,Func,2)*$F1308","v":16264.342547214326},{"$f":"VLOOKUP($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*$M1308","v":12198.256910410744},{"$f":"+$G1308*(1-$M1308)","v":4066.0856368035816},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":16264.342547214326},{"$f":"SUM(G1307:G1308)","v":16264.342547214326},{"$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":12198.256910410744},{"$f":"SUM(O1307:O1308)","v":4066.0856368035816},null,{"$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,{"$f":"+'JAM Download'!E1498","v":1713928988.8098083},{"$f":"+G1304+G1298+G1292+G1285+G1278+G1273+G1267+G1309","v":1713928988.809808},{"$f":"+H1304+H1298+H1292+H1285+H1278+H1273+H1267+H1309","v":0},{"$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,{"$f":"+N1304+N1298+N1292+N1285+N1278+N1273+N1267+N1309","v":1285446741.6073558},{"$f":"+O1304+O1298+O1292+O1285+O1278+O1273+O1267+O1309","v":428482247.202452},{"$f":"+P1304+P1298+P1292+P1285+P1278+P1273+P1267+P1309","v":0},{"$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,{"$f":"+'JAM Download'!E1512","v":5019380798.3029604},{"$f":"+G1311+G1217+G1185+G1261+G1316","v":5019380798.3029604},{"$f":"+H1311+H1217+H1185+H1261+H1316","v":0},{"$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,{"$f":"+N1311+N1217+N1185+N1261+N1316","v":3764535598.7272201},{"$f":"+O1311+O1217+O1185+O1261+O1316","v":1254845199.5757401},{"$f":"+P1311+P1217+P1185+P1261+P1316","v":0},{"$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":8984110.3860445656},{"$f":"VLOOKUP($E1321,Func,2)*$F1321","v":0},{"$f":"VLOOKUP($E1321,Func,3)*$F1321","v":8984110.3860445656},{"$f":"VLOOKUP($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":6738082.7895334242},{"$f":"+$H1321*(1-$P1321)","v":2246027.5965111414},null,null,null,null,null,null,null,"UACCT350DGP",{"$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",{"$f":"+'JAM Download'!E1515","v":20628550.39201485},{"$f":"VLOOKUP($E1322,Func,2)*$F1322","v":0},{"$f":"VLOOKUP($E1322,Func,3)*$F1322","v":20628550.39201485},{"$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*$P1322","v":15471412.794011138},{"$f":"+$H1322*(1-$P1322)","v":5157137.5980037125},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":55956870.567999169},{"$f":"VLOOKUP($E1323,Func,2)*$F1323","v":0},{"$f":"VLOOKUP($E1323,Func,3)*$F1323","v":55956870.567999169},{"$f":"VLOOKUP($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":41967652.925999373},{"$f":"+$H1323*(1-$P1323)","v":13989217.641999792},null,null,null,null,null,null,null,"UACCT350SG",{"$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,{"$f":"+'JAM Download'!E1517","v":85569531.346058577},{"$f":"SUM(G1321:G1323)","v":0},{"$f":"SUM(H1321:H1323)","v":85569531.346058577},{"$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,{"$f":"SUM(Q1321:Q1323)","v":64177148.50954394},{"$f":"SUM(R1321:R1323)","v":21392382.836514644},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":3154626.6686540558},{"$f":"VLOOKUP($E1328,Func,2)*$F1328","v":0},{"$f":"VLOOKUP($E1328,Func,3)*$F1328","v":3154626.6686540558},{"$f":"VLOOKUP($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":2365970.0014905417},{"$f":"+$H1328*(1-$P1328)","v":788656.66716351395},null,null,null,null,null,null,null,"UACCT352DGP",{"$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",{"$f":"+'JAM Download'!E1522","v":7708712.270319039},{"$f":"VLOOKUP($E1329,Func,2)*$F1329","v":0},{"$f":"VLOOKUP($E1329,Func,3)*$F1329","v":7708712.270319039},{"$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*$P1329","v":5781534.2027392797},{"$f":"+$H1329*(1-$P1329)","v":1927178.0675797598},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":60666347.191991039},{"$f":"VLOOKUP($E1330,Func,2)*$F1330","v":0},{"$f":"VLOOKUP($E1330,Func,3)*$F1330","v":60666347.191991039},{"$f":"VLOOKUP($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":45499760.393993281},{"$f":"+$H1330*(1-$P1330)","v":15166586.79799776},null,null,null,null,null,null,null,"UACCT352SG",{"$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,{"$f":"+'JAM Download'!E1524","v":71529686.13096413},{"$f":"SUM(G1327:G1330)","v":0},{"$f":"SUM(H1327:H1330)","v":71529686.13096413},{"$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,{"$f":"SUM(Q1327:Q1330)","v":53647264.598223105},{"$f":"SUM(R1327:R1330)","v":17882421.532741033},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",{"$f":"+'JAM Download'!E1527","v":50772156.230006389},{"$f":"VLOOKUP($E1334,Func,2)*$F1334","v":0},{"$f":"VLOOKUP($E1334,Func,3)*$F1334","v":50772156.230006389},{"$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*$P1334","v":38079117.17250479},{"$f":"+$H1334*(1-$P1334)","v":12693039.057501597},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":75728508.687751323},{"$f":"VLOOKUP($E1335,Func,2)*$F1335","v":0},{"$f":"VLOOKUP($E1335,Func,3)*$F1335","v":75728508.687751323},{"$f":"VLOOKUP($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":56796381.515813492},{"$f":"+$H1335*(1-$P1335)","v":18932127.171937831},null,null,null,null,null,null,null,"UACCT353DGU",{"$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",{"$f":"+'JAM Download'!E1529","v":602255798.80832565},{"$f":"VLOOKUP($E1336,Func,2)*$F1336","v":0},{"$f":"VLOOKUP($E1336,Func,3)*$F1336","v":602255798.80832565},{"$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*$P1336","v":451691849.10624421},{"$f":"+$H1336*(1-$P1336)","v":150563949.70208141},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":728756463.7260834},{"$f":"SUM(G1334:G1336)","v":0},{"$f":"SUM(H1334:H1336)","v":728756463.7260834},{"$f":"SUM(I1334:I1336)","v":0},{"$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":546567347.79456246},{"$f":"SUM(R1334:R1336)","v":182189115.93152085},null,{"$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":66259722.470063746},{"$f":"VLOOKUP($E1340,Func,2)*$F1340","v":0},{"$f":"VLOOKUP($E1340,Func,3)*$F1340","v":66259722.470063746},{"$f":"VLOOKUP($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":49694791.852547809},{"$f":"+$H1340*(1-$P1340)","v":16564930.617515936},null,null,null,null,null,null,null,"UACCT354DGP",{"$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",{"$f":"+'JAM Download'!E1534","v":56821575.858676881},{"$f":"VLOOKUP($E1341,Func,2)*$F1341","v":0},{"$f":"VLOOKUP($E1341,Func,3)*$F1341","v":56821575.858676881},{"$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*$P1341","v":42616181.89400766},{"$f":"+$H1341*(1-$P1341)","v":14205393.96466922},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":299388074.64163631},{"$f":"VLOOKUP($E1342,Func,2)*$F1342","v":0},{"$f":"VLOOKUP($E1342,Func,3)*$F1342","v":299388074.64163631},{"$f":"VLOOKUP($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":224541055.98122722},{"$f":"+$H1342*(1-$P1342)","v":74847018.660409078},null,null,null,null,null,null,null,"UACCT354SG",{"$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,{"$f":"+'JAM Download'!E1536","v":422469372.97037697},{"$f":"SUM(G1340:G1342)","v":0},{"$f":"SUM(H1340:H1342)","v":422469372.97037697},{"$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,{"$f":"SUM(Q1340:Q1342)","v":316852029.72778273},{"$f":"SUM(R1340:R1342)","v":105617343.24259424},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",{"$f":"+'JAM Download'!E1539","v":24888614.726659074},{"$f":"VLOOKUP($E1346,Func,2)*$F1346","v":0},{"$f":"VLOOKUP($E1346,Func,3)*$F1346","v":24888614.726659074},{"$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*$P1346","v":18666461.044994306},{"$f":"+$H1346*(1-$P1346)","v":6222153.6816647686},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":45431183.87605311},{"$f":"VLOOKUP($E1347,Func,2)*$F1347","v":0},{"$f":"VLOOKUP($E1347,Func,3)*$F1347","v":45431183.87605311},{"$f":"VLOOKUP($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":34073387.907039836},{"$f":"+$H1347*(1-$P1347)","v":11357795.969013277},null,null,null,null,null,null,null,"UACCT355DGU",{"$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",{"$f":"+'JAM Download'!E1541","v":505743643.75538021},{"$f":"VLOOKUP($E1348,Func,2)*$F1348","v":0},{"$f":"VLOOKUP($E1348,Func,3)*$F1348","v":505743643.75538021},{"$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*$P1348","v":379307732.81653517},{"$f":"+$H1348*(1-$P1348)","v":126435910.93884505},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":576063442.35809243},{"$f":"SUM(G1346:G1348)","v":0},{"$f":"SUM(H1346:H1348)","v":576063442.35809243},{"$f":"SUM(I1346:I1348)","v":0},{"$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":432047581.76856935},{"$f":"SUM(R1346:R1348)","v":144015860.58952311},null,{"$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":77627541.626248553},{"$f":"VLOOKUP($E1352,Func,2)*$F1352","v":0},{"$f":"VLOOKUP($E1352,Func,3)*$F1352","v":77627541.626248553},{"$f":"VLOOKUP($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":58220656.219686419},{"$f":"+$H1352*(1-$P1352)","v":19406885.406562138},null,null,null,null,null,null,null,"UACCT356DGP",{"$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",{"$f":"+'JAM Download'!E1546","v":67005603.681380443},{"$f":"VLOOKUP($E1353,Func,2)*$F1353","v":0},{"$f":"VLOOKUP($E1353,Func,3)*$F1353","v":67005603.681380443},{"$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*$P1353","v":50254202.761035331},{"$f":"+$H1353*(1-$P1353)","v":16751400.920345111},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":244153827.77681378},{"$f":"VLOOKUP($E1354,Func,2)*$F1354","v":0},{"$f":"VLOOKUP($E1354,Func,3)*$F1354","v":244153827.77681378},{"$f":"VLOOKUP($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":183115370.83261034},{"$f":"+$H1354*(1-$P1354)","v":61038456.944203444},null,null,null,null,null,null,null,"UACCT356SG",{"$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,{"$f":"+'JAM Download'!E1548","v":388786973.08444273},{"$f":"SUM(G1352:G1354)","v":0},{"$f":"SUM(H1352:H1354)","v":388786973.08444273},{"$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,{"$f":"SUM(Q1352:Q1354)","v":291590229.81333208},{"$f":"SUM(R1352:R1354)","v":97196743.271110684},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",{"$f":"+'JAM Download'!E1551","v":2715.8458234342802},{"$f":"VLOOKUP($E1358,Func,2)*$F1358","v":0},{"$f":"VLOOKUP($E1358,Func,3)*$F1358","v":2715.8458234342802},{"$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*$P1358","v":2036.8843675757103},{"$f":"+$H1358*(1-$P1358)","v":678.96145585857005},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":39069.104184245713},{"$f":"VLOOKUP($E1359,Func,2)*$F1359","v":0},{"$f":"VLOOKUP($E1359,Func,3)*$F1359","v":39069.104184245713},{"$f":"VLOOKUP($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":29301.828138184283},{"$f":"+$H1359*(1-$P1359)","v":9767.2760460614281},null,null,null,null,null,null,null,"UACCT357DGU",{"$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",{"$f":"+'JAM Download'!E1553","v":1364230.3319672912},{"$f":"VLOOKUP($E1360,Func,2)*$F1360","v":0},{"$f":"VLOOKUP($E1360,Func,3)*$F1360","v":1364230.3319672912},{"$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*$P1360","v":1023172.7489754683},{"$f":"+$H1360*(1-$P1360)","v":341057.5829918228},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":1406015.2819749713},{"$f":"SUM(G1358:G1360)","v":0},{"$f":"SUM(H1358:H1360)","v":1406015.2819749713},{"$f":"SUM(I1358:I1360)","v":0},{"$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":1054511.4614812282},{"$f":"SUM(R1358:R1360)","v":351503.82049374282},null,{"$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",{"$f":"+'JAM Download'!E1558","v":463605.17551997618},{"$f":"VLOOKUP($E1365,Func,2)*$F1365","v":0},{"$f":"VLOOKUP($E1365,Func,3)*$F1365","v":463605.17551997618},{"$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*$P1365","v":347703.88163998211},{"$f":"+$H1365*(1-$P1365)","v":115901.29387999405},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":2728019.2821409577},{"$f":"VLOOKUP($E1366,Func,2)*$F1366","v":0},{"$f":"VLOOKUP($E1366,Func,3)*$F1366","v":2728019.2821409577},{"$f":"VLOOKUP($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":2046014.4616057184},{"$f":"+$H1366*(1-$P1366)","v":682004.82053523941},null,null,null,null,null,null,null,"UACCT358SG",{"$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,{"$f":"+'JAM Download'!E1560","v":3191624.457660934},{"$f":"SUM(G1364:G1366)","v":0},{"$f":"SUM(H1364:H1366)","v":3191624.457660934},{"$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,{"$f":"SUM(Q1364:Q1366)","v":2393718.3432457005},{"$f":"SUM(R1364:R1366)","v":797906.11441523349},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",{"$f":"+'JAM Download'!E1563","v":794178.993662733},{"$f":"VLOOKUP($E1370,Func,2)*$F1370","v":0},{"$f":"VLOOKUP($E1370,Func,3)*$F1370","v":794178.993662733},{"$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*$P1370","v":595634.24524704972},{"$f":"+$H1370*(1-$P1370)","v":198544.74841568325},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":187783.36829066253},{"$f":"VLOOKUP($E1371,Func,2)*$F1371","v":0},{"$f":"VLOOKUP($E1371,Func,3)*$F1371","v":187783.36829066253},{"$f":"VLOOKUP($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":140837.5262179969},{"$f":"+$H1371*(1-$P1371)","v":46945.842072665633},null,null,null,null,null,null,null,"UACCT359DGU",{"$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",{"$f":"+'JAM Download'!E1565","v":3989337.4755547587},{"$f":"VLOOKUP($E1372,Func,2)*$F1372","v":0},{"$f":"VLOOKUP($E1372,Func,3)*$F1372","v":3989337.4755547587},{"$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*$P1372","v":2992003.106666069},{"$f":"+$H1372*(1-$P1372)","v":997334.36888868967},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":4971299.8375081541},{"$f":"SUM(G1370:G1372)","v":0},{"$f":"SUM(H1370:H1372)","v":4971299.8375081541},{"$f":"SUM(I1370:I1372)","v":0},{"$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":3728474.8781311158},{"$f":"SUM(R1370:R1372)","v":1242824.9593770385},null,{"$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":29114580.104826182},{"$f":"VLOOKUP($E1376,Func,2)*$F1376","v":0},{"$f":"VLOOKUP($E1376,Func,3)*$F1376","v":29114580.104826182},{"$f":"VLOOKUP($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":21835935.078619637},{"$f":"+$H1376*(1-$P1376)","v":7278645.0262065455},null,null,null,null,null,null,null,"UACCTT00SG",{"$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,{"$f":"+'JAM Download'!E1570","v":29114580.104826182},{"$f":"SUM(G1376)","v":0},{"$f":"SUM(H1376)","v":29114580.104826182},{"$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,{"$f":"SUM(Q1376)","v":21835935.078619637},{"$f":"SUM(R1376)","v":7278645.0262065455},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,{"$f":"+'JAM Download'!E1576","v":2311858989.2979879},{"$f":"+G1373+G1367+G1361+G1355+G1349+G1343+G1337+G1331+G1324+G1381+G1377","v":0},{"$f":"+H1373+H1367+H1361+H1355+H1349+H1343+H1337+H1331+H1324+H1381+H1377","v":2311858989.2979884},{"$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,{"$f":"+Q1373+Q1367+Q1361+Q1355+Q1349+Q1343+Q1337+Q1331+Q1324+Q1381+Q1377","v":1733894241.9734914},{"$f":"+R1373+R1367+R1361+R1355+R1349+R1343+R1337+R1331+R1324+R1381+R1377","v":577964747.3244971},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":37492678.711491771},{"$f":"VLOOKUP($E1387,Func,2)*$F1387","v":0},{"$f":"VLOOKUP($E1387,Func,3)*$F1387","v":0},{"$f":"VLOOKUP($E1387,Func,5)*$F1387","v":37492678.711491771},{"$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":9948360.4872352015},{"$f":"+$I1387*VLOOKUP($S1387,DisFac,3)","v":27544318.224256571},{"$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,{"$f":"+'JAM Download'!E1584","v":37492678.711491771},{"$f":"SUM(G1387:G1388)","v":0},{"$f":"SUM(H1387:H1388)","v":0},{"$f":"SUM(I1387:I1388)","v":37492678.711491771},{"$f":"SUM(J1387:J1388)","v":0},{"$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,{"$f":"SUM(T1387:T1388)","v":9948360.4872352015},{"$f":"SUM(U1387:U1388)","v":27544318.224256571},{"$f":"SUM(V1387:V1388)","v":0},{"$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":47792824.068109125},{"$f":"VLOOKUP($E1393,Func,2)*$F1393","v":0},{"$f":"VLOOKUP($E1393,Func,3)*$F1393","v":0},{"$f":"VLOOKUP($E1393,Func,5)*$F1393","v":47792824.068109125},{"$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":12681415.648939174},{"$f":"+$I1393*VLOOKUP($S1393,DisFac,3)","v":35111408.419169955},{"$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,{"$f":"+'JAM Download'!E1588","v":47792824.068109125},{"$f":"SUM(G1393:G1394)","v":0},{"$f":"SUM(H1393:H1394)","v":0},{"$f":"SUM(I1393:I1394)","v":47792824.068109125},{"$f":"SUM(J1393:J1394)","v":0},{"$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,{"$f":"SUM(T1393:T1394)","v":12681415.648939174},{"$f":"SUM(U1393:U1394)","v":35111408.419169955},{"$f":"SUM(V1393:V1394)","v":0},{"$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":460967339.7220633},{"$f":"VLOOKUP($E1399,Func,2)*$F1399","v":0},{"$f":"VLOOKUP($E1399,Func,3)*$F1399","v":0},{"$f":"VLOOKUP($E1399,Func,5)*$F1399","v":460967339.7220633},{"$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":460967339.7220633},{"$f":"+$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,{"$f":"+'JAM Download'!E1592+'JAM Download'!E1596","v":460967339.7220633},{"$f":"SUM(G1399:G1400)","v":0},{"$f":"SUM(H1399:H1400)","v":0},{"$f":"SUM(I1399:I1400)","v":460967339.7220633},{"$f":"SUM(J1399:J1400)","v":0},{"$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,{"$f":"SUM(T1399:T1400)","v":460967339.7220633},{"$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":347528243.70670736},{"$f":"VLOOKUP($E1405,Func,2)*$F1405","v":0},{"$f":"VLOOKUP($E1405,Func,3)*$F1405","v":0},{"$f":"VLOOKUP($E1405,Func,5)*$F1405","v":347528243.70670736},{"$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($S1405,DisFac,3)","v":347528243.70670736},{"$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":347528243.70670736},{"$f":"SUM(G1405:G1407)","v":0},{"$f":"SUM(H1405:H1407)","v":0},{"$f":"SUM(I1405:I1407)","v":347528243.70670736},{"$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},{"$f":"SUM(U1405:U1407)","v":347528243.70670736},{"$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",{"$f":"+'JAM Download'!E1603","v":227300937.27825716},{"$f":"VLOOKUP($E1412,Func,2)*$F1412","v":0},{"$f":"VLOOKUP($E1412,Func,3)*$F1412","v":0},{"$f":"VLOOKUP($E1412,Func,5)*$F1412","v":227300937.27825716},{"$f":"VLOOKUP($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":227300937.27825716},{"$f":"+$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,{"$f":"+'JAM Download'!E1604","v":227300937.27825716},{"$f":"SUM(G1412:G1414)","v":0},{"$f":"SUM(H1412:H1414)","v":0},{"$f":"SUM(I1412:I1414)","v":227300937.27825716},{"$f":"SUM(J1412:J1414)","v":0},{"$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":227300937.27825716},{"$f":"SUM(V1412:V1414)","v":0},{"$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":180027445.5603523},{"$f":"VLOOKUP($E1419,Func,2)*$F1419","v":0},{"$f":"VLOOKUP($E1419,Func,3)*$F1419","v":0},{"$f":"VLOOKUP($E1419,Func,5)*$F1419","v":180027445.5603523},{"$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($S1419,DisFac,3)","v":180027445.5603523},{"$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":180027445.5603523},{"$f":"SUM(G1419:G1421)","v":0},{"$f":"SUM(H1419:H1421)","v":0},{"$f":"SUM(I1419:I1421)","v":180027445.5603523},{"$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},{"$f":"SUM(U1419:U1421)","v":180027445.5603523},{"$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",{"$f":"+'JAM Download'!E1614","v":492447044.19682282},{"$f":"VLOOKUP($E1426,Func,2)*$F1426","v":0},{"$f":"VLOOKUP($E1426,Func,3)*$F1426","v":0},{"$f":"VLOOKUP($E1426,Func,5)*$F1426","v":492447044.19682282},{"$f":"VLOOKUP($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":492447044.19682282},{"$f":"+$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,{"$f":"+'JAM Download'!E1615","v":492447044.19682282},{"$f":"SUM(G1426:G1428)","v":0},{"$f":"SUM(H1426:H1428)","v":0},{"$f":"SUM(I1426:I1428)","v":492447044.19682282},{"$f":"SUM(J1426:J1428)","v":0},{"$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":492447044.19682282},{"$f":"SUM(V1426:V1428)","v":0},{"$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":461359804.94726652},{"$f":"VLOOKUP($E1433,Func,2)*$F1433","v":0},{"$f":"VLOOKUP($E1433,Func,3)*$F1433","v":0},{"$f":"VLOOKUP($E1433,Func,5)*$F1433","v":461359804.94726652},{"$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":461359804.94726652},{"$f":"+$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,{"$f":"+'JAM Download'!E1619","v":461359804.94726652},{"$f":"SUM(G1433:G1434)","v":0},{"$f":"SUM(H1433:H1434)","v":0},{"$f":"SUM(I1433:I1434)","v":461359804.94726652},{"$f":"SUM(J1433:J1434)","v":0},{"$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},{"$f":"SUM(V1433:V1434)","v":461359804.94726652},{"$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":247394867.67844629},{"$f":"VLOOKUP($E1439,Func,2)*$F1439","v":0},{"$f":"VLOOKUP($E1439,Func,3)*$F1439","v":0},{"$f":"VLOOKUP($E1439,Func,5)*$F1439","v":247394867.67844629},{"$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":247394867.67844629},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":247394867.67844629},{"$f":"SUM(G1439:G1441)","v":0},{"$f":"SUM(H1439:H1441)","v":0},{"$f":"SUM(I1439:I1441)","v":247394867.67844629},{"$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":247394867.67844629},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",{"$f":"+'JAM Download'!E1626","v":77249232.033496663},{"$f":"VLOOKUP($E1446,Func,2)*$F1446","v":0},{"$f":"VLOOKUP($E1446,Func,3)*$F1446","v":0},{"$f":"VLOOKUP($E1446,Func,5)*$F1446","v":77249232.033496663},{"$f":"VLOOKUP($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":77249232.033496663},{"$f":"+$I1446*VLOOKUP($S1446,DisFac,6)","v":0},77249232.033496663,"UACCT370C",{"$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":77249232.033496663},{"$f":"SUM(G1446:G1447)","v":0},{"$f":"SUM(H1446:H1447)","v":0},{"$f":"SUM(I1446:I1447)","v":77249232.033496663},{"$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},{"$f":"SUM(W1446:W1447)","v":77249232.033496663},{"$f":"SUM(X1446:X1447)","v":0},77249232.033496663,"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",{"$f":"+'JAM Download'!E1630","v":4572361.285618715},{"$f":"VLOOKUP($E1452,Func,2)*$F1452","v":0},{"$f":"VLOOKUP($E1452,Func,3)*$F1452","v":0},{"$f":"VLOOKUP($E1452,Func,5)*$F1452","v":4572361.285618715},{"$f":"VLOOKUP($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":4572361.285618715},{"$f":"+$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,{"$f":"+'JAM Download'!E1631","v":4572361.285618715},{"$f":"SUM(G1452:G1454)","v":0},{"$f":"SUM(H1452:H1454)","v":0},{"$f":"SUM(I1452:I1454)","v":4572361.285618715},{"$f":"SUM(J1452:J1454)","v":0},{"$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":4572361.285618715},{"$f":"SUM(V1452:V1454)","v":0},{"$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":24417796.74786067},{"$f":"VLOOKUP($E1467,Func,2)*$F1467","v":0},{"$f":"VLOOKUP($E1467,Func,3)*$F1467","v":0},{"$f":"VLOOKUP($E1467,Func,5)*$F1467","v":24417796.74786067},{"$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($S1467,DisFac,3)","v":24417796.74786067},{"$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":24417796.74786067},{"$f":"SUM(G1466:G1467)","v":0},{"$f":"SUM(H1466:H1467)","v":0},{"$f":"SUM(I1466:I1467)","v":24417796.74786067},{"$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},{"$f":"SUM(U1466:U1467)","v":24417796.74786067},{"$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":1484340.7170761898},{"$f":"+$I1471*VLOOKUP($S1471,DisFac,3)","v":4109737.7921545701},{"$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":1484340.7170761898},{"$f":"SUM(U1471:U1471)","v":4109737.7921545701},{"$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":2614144654.4457235},{"$f":"+G1468+G1462+G1455+G1448+G1442+G1435+G1429+G1422+G1415+G1408+G1401+G1395+G1389+G1476+G1472","v":0},{"$f":"+H1468+H1462+H1455+H1448+H1442+H1435+H1429+H1422+H1415+H1408+H1401+H1395+H1389+H1476+H1472","v":0},{"$f":"+I1468+I1462+I1455+I1448+I1442+I1435+I1429+I1422+I1415+I1408+I1401+I1395+I1389+I1476+I1472","v":2614144654.4457231},{"$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":485081456.57531387},{"$f":"+U1468+U1462+U1455+U1448+U1442+U1435+U1429+U1422+U1415+U1408+U1401+U1395+U1389+U1476+U1472","v":1343059293.2112},{"$f":"+V1468+V1462+V1455+V1448+V1442+V1435+V1429+V1422+V1415+V1408+V1401+V1395+V1389+V1476+V1472","v":461359804.94726652},{"$f":"+W1468+W1462+W1455+W1448+W1442+W1435+W1429+W1422+W1415+W1408+W1401+W1395+W1389+W1476+W1472","v":77249232.033496663},{"$f":"+X1468+X1462+X1455+X1448+X1442+X1435+X1429+X1422+X1415+X1408+X1401+X1395+X1389+X1476+X1472","v":247394867.67844629},77249232.033496663,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":531288.10254650109},{"$f":"+$I1482*VLOOKUP($S1482,DisFac,3)","v":1470992.9926724322},{"$f":"+$I1482*VLOOKUP($S1482,DisFac,4)","v":531740.43850795866},{"$f":"+$I1482*VLOOKUP($S1482,DisFac,5)","v":89033.635083553963},{"$f":"+$I1482*VLOOKUP($S1482,DisFac,6)","v":285135.05947704223},89033.635083553963,"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":520567.72754817776},{"$f":"VLOOKUP($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":520567.72754817776},{"$f":"VLOOKUP($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":141.66242358623697},{"$f":"VLOOKUP($E1484,Func,2)*$F1484","v":96.990095726019419},{"$f":"VLOOKUP($E1484,Func,3)*$F1484","v":44.67232786021755},{"$f":"VLOOKUP($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":72.742571794514561},{"$f":"+$G1484*(1-$M1484)","v":24.247523931504855},0.75,{"$f":"+$H1484*$P1484","v":33.504245895163166},{"$f":"+$H1484*(1-$P1484)","v":11.168081965054387},"PLNT",{"$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":523.28390729804164},{"$f":"VLOOKUP($E1485,Func,2)*$F1485","v":256.48861918769614},{"$f":"VLOOKUP($E1485,Func,3)*$F1485","v":266.7952881103455},{"$f":"VLOOKUP($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":192.36646439077211},{"$f":"+$G1485*(1-$M1485)","v":64.122154796924036},0.75,{"$f":"+$H1485*$P1485","v":200.09646608275912},{"$f":"+$H1485*(1-$P1485)","v":66.698822027586374},"PLNT",{"$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":2376934.5361446897},{"$f":"VLOOKUP($E1486,Func,2)*$F1486","v":1199625.7800862414},{"$f":"VLOOKUP($E1486,Func,3)*$F1486","v":552531.42866220791},{"$f":"VLOOKUP($E1486,Func,5)*$F1486","v":624777.32739623997},{"$f":"VLOOKUP($E1486,Func,6)*$F1486","v":0},{"$f":"VLOOKUP($E1486,Func,7)*$F1486","v":0},null,0.75,{"$f":"+$G1486*$M1486","v":899719.33506468101},{"$f":"+$G1486*(1-$M1486)","v":299906.44502156036},0.75,{"$f":"+$H1486*$P1486","v":414398.57149665593},{"$f":"+$H1486*(1-$P1486)","v":138132.85716555198},"PLNT",{"$f":"+$I1486*VLOOKUP($S1486,DisFac,2)","v":114138.59986108479},{"$f":"+$I1486*VLOOKUP($S1486,DisFac,3)","v":316018.89781524544},{"$f":"+$I1486*VLOOKUP($S1486,DisFac,4)","v":114235.77687871443},{"$f":"+$I1486*VLOOKUP($S1486,DisFac,5)","v":19127.427097033778},{"$f":"+$I1486*VLOOKUP($S1486,DisFac,6)","v":61256.625744161538},19127.427097033778,"UACCT389SO",0,0,0,0]
[{"$f":"ROW()","v":1487},null,null,null,null,{"$f":"+'JAM Download'!E1662","v":6966454.2500237515},{"$f":"SUM(G1482:G1486)","v":1199979.2588011553},{"$f":"SUM(H1482:H1486)","v":1712939.7079906911},{"$f":"SUM(I1482:I1486)","v":3532967.5556837283},{"$f":"SUM(J1482:J1486)","v":520567.72754817776},{"$f":"SUM(K1482:K1486)","v":0},null,null,{"$f":"SUM(N1482:N1486)","v":899984.44410086633},{"$f":"SUM(O1482:O1486)","v":299994.81470028881},null,{"$f":"SUM(Q1482:Q1486)","v":1284704.7809930183},{"$f":"SUM(R1482:R1486)","v":428234.92699767277},null,{"$f":"SUM(T1482:T1486)","v":645426.70240758592},{"$f":"SUM(U1482:U1486)","v":1787011.8904876777},{"$f":"SUM(V1482:V1486)","v":645976.21538667311},{"$f":"SUM(W1482:W1486)","v":108161.06218058775},{"$f":"SUM(X1482:X1486)","v":346391.68522120378},108161.06218058775,"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":5350359.3030167343},{"$f":"+$I1490*VLOOKUP($S1490,DisFac,3)","v":14813697.135874638},{"$f":"+$I1490*VLOOKUP($S1490,DisFac,4)","v":5354914.5714443037},{"$f":"+$I1490*VLOOKUP($S1490,DisFac,5)","v":896616.98703105515},{"$f":"+$I1490*VLOOKUP($S1490,DisFac,6)","v":2871464.6738314577},896616.98703105515,"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":845671.72903066187},578994.6259216828,266677.10310897906,0,0,0,null,0.75,434245.96944126207,144748.6564804207,0.75,200007.8273317343,66669.275777244766,"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":2304.4412903573307},2304.4412903573307,0,0,0,0,null,0.75,1728.3309677679981,576.11032258933267,0.75,0,0,"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":5452099.4395686081},0,0,0,5452099.4395686081,0,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":2264110.7927000732},1109758.2838083489,1154352.5088917243,0,0,0,null,0.75,832318.71285626176,277439.57095208723,0.75,865764.38166879327,288588.12722293107,"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":41587498.356185533},20988981.563746974,9667241.3698446378,10931275.422593918,0,0,null,0.75,15741736.17281023,5247245.3909367435,0.75,7250431.0273834784,2416810.3424611595,"PLNT",1997000.2378774965,5529153.2827537125,1998700.4736220981,334658.70887894294,1071762.7194616678,334658.70887894294,"UACCT390SO",0,0,0,0]
[{"$f":"ROW()","v":1496},null,null,null,null,{"$f":"+'JAM Download'!E1672","v":91121541.428775236},{"$f":"SUM(G1490:G1495)","v":22680038.914767362},{"$f":"SUM(H1490:H1495)","v":22771074.980647162},{"$f":"SUM(I1490:I1495)","v":40218328.093792111},{"$f":"SUM(J1490:J1495)","v":5452099.4395686081},{"$f":"SUM(K1490:K1495)","v":0},null,null,{"$f":"SUM(N1490:N1495)","v":17010029.186075523},{"$f":"SUM(O1490:O1495)","v":5670009.7286918405},null,{"$f":"SUM(Q1490:Q1495)","v":17078306.235485367},{"$f":"SUM(R1490:R1495)","v":5692768.7451617904},null,{"$f":"SUM(T1490:T1495)","v":7347359.5408942308},{"$f":"SUM(U1490:U1495)","v":20342850.41862835},{"$f":"SUM(V1490:V1495)","v":7353615.0450664014},{"$f":"SUM(W1490:W1495)","v":1231275.6959099981},{"$f":"SUM(X1490:X1495)","v":3943227.3932931256},1231275.6959099981,"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":371196.65614441177},{"$f":"+$I1499*VLOOKUP($S1499,DisFac,3)","v":1027743.0973415724},{"$f":"+$I1499*VLOOKUP($S1499,DisFac,4)","v":371512.69107073912},{"$f":"+$I1499*VLOOKUP($S1499,DisFac,5)","v":62205.397540413389},{"$f":"+$I1499*VLOOKUP($S1499,DisFac,6)","v":199216.16938175698},62205.397540413389,"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":1215.4264487101595},832.14958931273793,383.27685939742167,0,0,0,null,0.75,624.11219198455342,208.03739732818448,0.75,287.45764454806624,95.819214849355419,"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":3893448.7623457108},0,0,0,3893448.7623457108,0,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":1999666.6072708028},980140.45488792483,1019526.152382878,0,0,0,null,0.75,735105.34116594365,245035.11372198121,0.75,764644.61428715847,254881.5380957195,"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":17320.179576031842},17320.179576031842,0,0,0,0,null,0,0,17320.179576031842,0,0,0,"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":25045725.058770392},12640439.61016519,5822015.7257881174,6583269.7228170829,0,0,null,0.75,9480329.7076238915,3160109.9025412975,0.75,4366511.7943410883,1455503.9314470293,"PLNT",1202676.7869469516,3329886.5861463896,1203700.739785607,201545.42452439727,645460.18541373697,201545.42452439727,"UACCT391SO",0,0,0,0]
[{"$f":"ROW()","v":1506},null,null,"SG","P",{"$f":"+'JAM Download'!E1682","v":38649.875999135322},38649.875999135322,0,0,0,0,null,0.75,28987.406999351493,9662.4689997838304,0.75,0,0,"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,{"$f":"+'JAM Download'!E1684","v":33838428.249641545},{"$f":"SUM(G1499:G1507)","v":13677382.270217596},{"$f":"SUM(H1499:H1507)","v":7652453.4827822596},{"$f":"SUM(I1499:I1507)","v":8615143.7342959773},{"$f":"SUM(J1499:J1507)","v":3893448.7623457108},{"$f":"SUM(K1499:K1507)","v":0},null,null,{"$f":"SUM(N1499:N1507)","v":10245046.56798117},{"$f":"SUM(O1499:O1507)","v":3432335.7022364228},null,{"$f":"SUM(Q1499:Q1507)","v":5739340.1120866947},{"$f":"SUM(R1499:R1507)","v":1913113.3706955649},null,{"$f":"SUM(T1499:T1507)","v":1573873.4430913634},{"$f":"SUM(U1499:U1507)","v":4357629.683487962},{"$f":"SUM(V1499:V1507)","v":1575213.4308563462},{"$f":"SUM(W1499:W1507)","v":263750.82206481067},{"$f":"SUM(X1499:X1507)","v":844676.35479549388},263750.82206481067,"UACCT391",0,0,0,0]
[{"$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($S1511,DisFac,2)","v":4189857.0161713301},{"$f":"+$I1511*VLOOKUP($S1511,DisFac,3)","v":11600580.328350214},{"$f":"+$I1511*VLOOKUP($S1511,DisFac,4)","v":4193424.238912994},{"$f":"+$I1511*VLOOKUP($S1511,DisFac,5)","v":702139.19499056775},{"$f":"+$I1511*VLOOKUP($S1511,DisFac,6)","v":2248638.9659022163},702139.19499056775,"UACCT392S",{"$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",{"$f":"+'JAM Download'!E1688","v":2973811.7521846681},1500866.4263974519,691278.80091815779,781666.52486905828,0,0,null,0.75,1125649.8197980889,375216.60659936297,0.75,518459.10068861837,172819.70022953945,"PLNT",142800.19263607333,395375.09255922394,142921.77198656651,23930.557036911185,76638.910650283316,23930.557036911185,"UACCT392SO",0,0,0,0]
[{"$f":"ROW()","v":1513},null,null,"SG","G-SG",{"$f":"+'JAM Download'!E1689","v":7807222.2727346802},3826725.0960664866,3980497.1766681937,0,0,0,null,0.75,2870043.822049865,956681.27401662164,0.75,2985372.8825011454,995124.29416704841,"PLNT",0,0,0,0,0,0,"UACCT392SG",0,0,0,0]
[{"$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",{"$f":"+'JAM Download'!E1691","v":309093.32386917941},211622.74590124833,97470.57796793108,0,0,0,null,0.75,158717.05942593626,52905.686475312083,0.75,73102.933475948317,24367.64449198277,"PLNT",0,0,0,0,0,0,"UACCT392DGU",0,0,0,0]
[{"$f":"ROW()","v":1516},null,null,"SE","P",{"$f":"+'JAM Download'!E1692","v":184595.50772029991},184595.50772029991,0,0,0,0,null,0,0,184595.50772029991,0,0,0,"PLNT",0,0,0,0,0,0,"UACCT392SE",0,0,0,0]
[{"$f":"ROW()","v":1517},null,null,"SG","G-DGP",{"$f":"+'JAM Download'!E1693","v":50553.379410542744},35242.215052356369,15311.164358186375,0,0,0,null,0.75,26431.661289267278,8810.5537630890922,0.75,11483.373268639782,3827.7910895465939,"PLNT",0,0,0,0,0,0,"UACCT392DGP",0,0,0,0]
[{"$f":"ROW()","v":1518},null,null,"SG","P",{"$f":"+'JAM Download'!E1694","v":146634.59049978378},146634.59049978378,0,0,0,0,null,0.75,109975.94287483784,36658.647624945945,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT392SSGCH",0,0,0,0]
[{"$f":"ROW()","v":1519},null,null,"SG","P",{"$f":"+'JAM Download'!E1695","v":19035.713393300237},19035.713393300237,0,0,0,0,null,0.75,14276.785044975179,4758.9283483250592,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT392SSGCT",0,{"$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":43574369.670581646},{"$f":"SUM(G1511:G1519)","v":5924722.2950309264},{"$f":"SUM(H1511:H1519)","v":13933341.10635435},{"$f":"SUM(I1511:I1519)","v":23716306.26919638},{"$f":"SUM(J1511:J1519)","v":0},{"$f":"SUM(K1511:K1519)","v":0},null,null,{"$f":"SUM(N1511:N1519)","v":4305095.0904829707},{"$f":"SUM(O1511:O1519)","v":1619627.2045479566},null,{"$f":"SUM(Q1511:Q1519)","v":10450005.829765765},{"$f":"SUM(R1511:R1519)","v":3483335.2765885876},null,{"$f":"SUM(T1511:T1519)","v":4332657.2088074032},{"$f":"SUM(U1511:U1519)","v":11995955.420909438},{"$f":"SUM(V1511:V1519)","v":4336346.0108995605},{"$f":"SUM(W1511:W1519)","v":726069.75202747888},{"$f":"SUM(X1511:X1519)","v":2325277.8765524994},726069.75202747888,"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":446039.70148286049},{"$f":"+$I1523*VLOOKUP($S1523,DisFac,3)","v":1234963.2378179673},{"$f":"+$I1523*VLOOKUP($S1523,DisFac,4)","v":446419.45739354513},{"$f":"+$I1523*VLOOKUP($S1523,DisFac,5)","v":74747.647884937338},{"$f":"+$I1523*VLOOKUP($S1523,DisFac,6)","v":239383.40836515531},74747.647884937338,"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":26101.352371834611},17870.459935917366,8230.8924359172452,0,0,0,null,0.75,13402.844951938025,4467.6149839793416,0.75,6173.1693269379339,2057.7231089793113,"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",{"$f":"+'JAM Download'!E1701","v":56026.920915918039},38359.194240108634,17667.726675809408,0,0,0,null,0.75,28769.395680081478,9589.7985600271586,0.75,13250.795006857057,4416.9316689523521,"PLNT",0,0,0,0,0,0,"UACCT393DGU",{"$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":135354.83698912253},68312.841368735957,31463.971901911744,35578.023718474818,0,0,null,0.75,51234.631026551971,17078.210342183989,0.75,23597.978926433807,7865.9929754779359,"PLNT",6499.6369666208539,17995.735998957662,6505.1707241477579,1089.2137487890557,3488.26627995949,1089.2137487890557,"UACCT393SO",{"$f":"ROUND(SUM(-F1526,G1526:K1526),0)","v":0},0,0,0]
[{"$f":"ROW()","v":1527},null,null,"SG","G-SG",{"$f":"+'JAM Download'!E1703","v":2142440.1225320385},1050121.1695156931,1092318.9530163454,0,0,0,null,0.75,787590.87713676982,262530.29237892327,0.75,819239.21476225904,273079.73825408635,"PLNT",0,0,0,0,0,0,"UACCT393SG",{"$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":23006.826746482715},23006.826746482715,0,0,0,0,null,0.75,17255.120059862034,5751.7066866206787,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT393SSGCT"]
[{"$f":"ROW()","v":1529},null,null,null,null,{"$f":"+'JAM Download'!E1705","v":5798435.7487861561},{"$f":"SUM(G1523:G1528)","v":1197670.4918069376},{"$f":"SUM(H1523:H1528)","v":2123633.7803162788},{"$f":"SUM(I1523:I1528)","v":2477131.4766629403},{"$f":"SUM(J1523:J1528)","v":0},{"$f":"SUM(K1523:K1528)","v":0},null,null,{"$f":"SUM(N1523:N1528)","v":898252.86885520327},{"$f":"SUM(O1523:O1528)","v":299417.6229517344},null,{"$f":"SUM(Q1523:Q1528)","v":1592725.3352372092},{"$f":"SUM(R1523:R1528)","v":530908.4450790697},null,{"$f":"SUM(T1523:T1528)","v":452539.33844948135},{"$f":"SUM(U1523:U1528)","v":1252958.973816925},{"$f":"SUM(V1523:V1528)","v":452924.62811769289},{"$f":"SUM(W1523:W1528)","v":75836.861633726396},{"$f":"SUM(X1523:X1528)","v":242871.67464511481},75836.861633726396,"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($S1532,DisFac,2)","v":1633470.9740262982},{"$f":"+$I1532*VLOOKUP($S1532,DisFac,3)","v":4522639.1199230533},{"$f":"+$I1532*VLOOKUP($S1532,DisFac,4)","v":1634861.7028229861},{"$f":"+$I1532*VLOOKUP($S1532,DisFac,5)","v":273738.21834887739},{"$f":"+$I1532*VLOOKUP($S1532,DisFac,6)","v":876661.53467504925},273738.21834887739,"UACCT394S",{"$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",{"$f":"+'JAM Download'!E1709","v":282212.58551412256},193218.67430454906,88993.911209573504,0,0,0,null,0.75,144914.00572841178,48304.668576137265,0.75,66745.433407180128,22248.477802393376,"PLNT",0,0,0,0,0,0,"UACCT394DGP",0,0,0,0]
[{"$f":"ROW()","v":1534},null,null,"SG","G-SG",{"$f":"+'JAM Download'!E1710","v":9353612.063705489},4584691.0428123847,4768921.0208931044,0,0,0,null,0.75,3438518.2821092885,1146172.7607030962,0.75,3576690.7656698283,1192230.2552232761,"PLNT",0,0,0,0,0,0,"UACCT394SG",0,0,0,0]
[{"$f":"ROW()","v":1535},null,null,"SO","PTD",{"$f":"+'JAM Download'!E1711","v":1600558.7737792069},807793.20522771007,372058.63791623747,420706.9306352592,0,0,null,0.75,605844.9039207825,201948.30130692752,0.75,279043.97843717807,93014.659479059366,"PLNT",76857.622562396442,212797.95967735312,76923.058747453979,12879.854617130264,41248.435030925379,12879.854617130264,"UACCT394SO",0,0,0,0]
[{"$f":"ROW()","v":1536},null,null,"SE","P",{"$f":"+'JAM Download'!E1712","v":2357.5768455417706},2357.5768455417706,0,0,0,0,null,0,0,2357.5768455417706,0,0,0,"PLNT",0,0,0,0,0,0,"UACCT392SE",0,0,0,0]
[{"$f":"ROW()","v":1537},null,null,"SG","PT",{"$f":"+'JAM Download'!E1713","v":169956.42575412308},116361.7675445869,53594.658209536188,0,0,0,null,0.75,87271.325658440168,29090.441886146724,0.75,40195.993657152139,13398.664552384047,"PLNT",0,0,0,0,0,0,"UACCT394SG",0,0,0,0]
[{"$f":"ROW()","v":1538},null,null,"SG","P",{"$f":"+'JAM Download'!E1714","v":764774.10640322743},764774.10640322743,0,0,0,0,null,0.75,573580.57980242057,191193.52660080686,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT394SSGCH",0,0,0,0]
[{"$f":"ROW()","v":1539},null,null,"SG","P",{"$f":"+'JAM Download'!E1715","v":38328.560795709825},38328.560795709825,0,0,0,0,null,0.75,28746.420596782369,9582.1401989274564,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT394SSGCH",0,{"$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":24719945.413566619},{"$f":"SUM(G1532:G1539)","v":6507524.9339337088},{"$f":"SUM(H1532:H1539)","v":8850341.999201389},{"$f":"SUM(I1532:I1539)","v":9362078.4804315232},{"$f":"SUM(J1532:J1539)","v":0},{"$f":"SUM(K1532:K1539)","v":0},null,null,{"$f":"SUM(N1532:N1539)","v":4878875.5178161263},{"$f":"SUM(O1532:O1539)","v":1628649.4161175839},null,{"$f":"SUM(Q1532:Q1539)","v":6637756.4994010413},{"$f":"SUM(R1532:R1539)","v":2212585.4998003473},null,{"$f":"SUM(T1532:T1539)","v":1710328.5965886945},{"$f":"SUM(U1532:U1539)","v":4735437.0796004068},{"$f":"SUM(V1532:V1539)","v":1711784.7615704401},{"$f":"SUM(W1532:W1539)","v":286618.07296600763},{"$f":"SUM(X1532:X1539)","v":917909.96970597468},286618.07296600763,"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":995277.72397438786},{"$f":"+$I1543*VLOOKUP($S1543,DisFac,3)","v":2755654.7016807152},{"$f":"+$I1543*VLOOKUP($S1543,DisFac,4)","v":996125.09831616841},{"$f":"+$I1543*VLOOKUP($S1543,DisFac,5)","v":166789.34321773169},{"$f":"+$I1543*VLOOKUP($S1543,DisFac,6)","v":534151.94441846863},166789.34321773169,"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":646.96144387445884},442.94634232506371,204.0151015493951,0,0,0,null,0.75,332.20975674379781,110.73658558126593,0.75,153.01132616204632,51.003775387348774,"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":1232.7725667828436},844.02572138611231,388.74684539673126,0,0,0,null,0.75,633.01929103958423,211.00643034652808,0.75,291.56013404754844,97.186711349182815,"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":2212034.292401168},1116401.5345173716,514199.46542264143,581433.29246115475,0,0,null,0.75,837301.15088802867,279100.38362934289,0.75,385649.59906698106,128549.86635566036,"PLNT",106220.21479349896,294095.03222918836,106310.65013875617,17800.458540464617,57006.93675924663,17800.458540464617,"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":2746398.3820556444},1346152.4784700964,1400245.903585548,0,0,0,null,0.75,1009614.3588525723,336538.11961752409,0.75,1050184.4276891612,350061.47589638701,"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":109642.01526400517},109642.01526400517,0,0,0,0,null,0.75,82231.511448003876,27410.503816001292,0.75,0,0,"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":5977.1337534263894},5977.1337534263894,0,0,0,0,null,0.75,4482.8503150697925,1494.2834383565973,0.75,0,0,"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,{"$f":"+'JAM Download'!E1727","v":12697174.055177201},{"$f":"SUM(G1543:G1550)","v":2579460.1340686111},{"$f":"SUM(H1543:H1550)","v":4088281.8170399652},{"$f":"SUM(I1543:I1550)","v":6029432.1040686266},{"$f":"SUM(J1543:J1550)","v":0},{"$f":"SUM(K1543:K1550)","v":0},null,null,{"$f":"SUM(N1543:N1550)","v":1934595.1005514581},{"$f":"SUM(O1543:O1550)","v":644865.03351715277},null,{"$f":"SUM(Q1543:Q1550)","v":3066211.3627799745},{"$f":"SUM(R1543:R1550)","v":1022070.4542599913},null,{"$f":"SUM(T1543:T1550)","v":1101497.9387678867},{"$f":"SUM(U1543:U1550)","v":3049749.7339099036},{"$f":"SUM(V1543:V1550)","v":1102435.7484549247},{"$f":"SUM(W1543:W1550)","v":184589.80175819629},{"$f":"SUM(X1543:X1550)","v":591158.88117771526},184589.80175819629,"UACCT395",0,0,0,0]
[{"$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($S1554,DisFac,2)","v":5718059.1001184266},{"$f":"+$I1554*VLOOKUP($S1554,DisFac,3)","v":15831758.376755377},{"$f":"+$I1554*VLOOKUP($S1554,DisFac,4)","v":5722927.4262644965},{"$f":"+$I1554*VLOOKUP($S1554,DisFac,5)","v":958236.37846582488},{"$f":"+$I1554*VLOOKUP($S1554,DisFac,6)","v":3068804.1267831842},958236.37846582488,"UACCT396S",{"$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",{"$f":"+'JAM Download'!E1731","v":393904.14337855158},269689.02272029978,124215.12065825178,0,0,0,null,0.75,202266.76704022483,67422.255680074944,0.75,93161.340493688826,31053.780164562944,"PLNT",0,0,0,0,0,0,"UACCT396DGP",0,0,0,0]
[{"$f":"ROW()","v":1556},null,null,"SG","G-SG",{"$f":"+'JAM Download'!E1732","v":15930218.579531845},7808227.4456323534,8121991.1338994913,0,0,0,null,0.75,5856170.5842242651,1952056.8614080884,0.75,6091493.3504246185,2030497.7834748728,"PLNT",0,0,0,0,0,0,"UACCT396SG",0,0,0,0]
[{"$f":"ROW()","v":1557},null,null,"SO","PTD",{"$f":"+'JAM Download'!E1733","v":585403.09296427341},295449.71953717136,136080.14961297862,153873.22381412337,0,0,null,0.75,221587.28965287853,73862.42988429284,0.75,102060.11220973397,34020.037403244656,"PLNT",28110.614057409322,77830.683766439266,28134.547289822909,4710.7965376336406,15086.582162818231,4710.7965376336406,"UACCT396SO",0,0,0,0]
[{"$f":"ROW()","v":1558},null,null,"DGU","PT",{"$f":"+'JAM Download'!E1734","v":610954.8589913079},418294.20080315956,192660.65818814837,0,0,0,null,0.75,313720.65060236969,104573.55020078989,0.75,144495.49364111127,48165.164547037093,"PLNT",0,0,0,0,0,0,"UACCT396DGU",0,0,0,0]
[{"$f":"ROW()","v":1559},null,null,"SE","P",{"$f":"+'JAM Download'!E1735","v":18900.462717839328},18900.462717839328,0,0,0,0,null,0,0,18900.462717839328,0,0,0,"PLNT",0,0,0,0,0,0,"UACCT396SE",0,0,0,0]
[{"$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",{"$f":"+'JAM Download'!E1737","v":426213.76843720779},426213.76843720779,0,0,0,0,null,0.75,319660.32632790587,106553.44210930195,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT396SSGCH",0,{"$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":61751077.056790225},{"$f":"SUM(G1554:G1561)","v":9236774.6198480316},{"$f":"SUM(H1554:H1561)","v":21060643.804740764},{"$f":"SUM(I1554:I1561)","v":31453658.632201433},{"$f":"SUM(J1554:J1561)","v":0},{"$f":"SUM(K1554:K1561)","v":0},null,null,{"$f":"SUM(N1554:N1561)","v":6913405.6178476438},{"$f":"SUM(O1554:O1561)","v":2323369.0020003878},null,{"$f":"SUM(Q1554:Q1561)","v":15795482.853555571},{"$f":"SUM(R1554:R1561)","v":5265160.9511851911},null,{"$f":"SUM(T1554:T1561)","v":5746169.7141758362},{"$f":"SUM(U1554:U1561)","v":15909589.060521817},{"$f":"SUM(V1554:V1561)","v":5751061.9735543197},{"$f":"SUM(W1554:W1561)","v":962947.17500345851},{"$f":"SUM(X1554:X1561)","v":3083890.7089460026},962947.17500345851,"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":59266315.546995394},{"$f":"VLOOKUP($E1565,Func,2)*$F1565","v":0},{"$f":"VLOOKUP($E1565,Func,3)*$F1565","v":16900150.611795835},{"$f":"VLOOKUP($E1565,Func,5)*$F1565","v":42366164.935199566},{"$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":12675112.958846876},{"$f":"+$H1565*(1-$P1565)","v":4225037.6529489588},"PLNT",{"$f":"+$I1565*VLOOKUP($S1565,DisFac,2)","v":7739741.0807781601},{"$f":"+$I1565*VLOOKUP($S1565,DisFac,3)","v":21429248.726545963},{"$f":"+$I1565*VLOOKUP($S1565,DisFac,4)","v":7746330.6565778544},{"$f":"+$I1565*VLOOKUP($S1565,DisFac,5)","v":1297031.271214813},{"$f":"+$I1565*VLOOKUP($S1565,DisFac,6)","v":4153813.2000827757},1297031.271214813,"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":-228783.22664603285},-159491.3686848401,-69291.857961192742,0,0,0,null,0.75,-119618.52651363007,-39872.842171210024,0.75,-51968.89347089456,-17322.964490298185,"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":-683767.16935881577},-476673.76363881445,-207093.40572000126,0,0,0,null,0.75,-357505.32272911083,-119168.44090970361,0.75,-155320.05429000093,-51773.351430000315,"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":26145486.592909973},13195483.204441413,6077661.3072737046,6872342.0811948525,0,0,null,0.75,9896612.40333106,3298870.8011103533,0.75,4558245.9804552784,1519415.3268184261,"PLNT",1255486.5045807273,3476102.4042909234,1256555.4193417099,210395.31426620562,673802.4387152862,210395.31426620562,"UACCT397SO",0,0,0,0]
[{"$f":"ROW()","v":1569},null,null,"CN","CUST",{"$f":"+'JAM Download'!E1744","v":125700.69144398713},0,0,0,125700.69144398713,0,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":59369265.583453543},29099960.345263608,30269305.238189936,0,0,0,null,0.75,21824970.258947708,7274990.086315902,0.75,22701978.928642452,7567326.3095474839,"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":494228.6961491119},494228.6961491119,0,0,0,0,null,0,0,494228.6961491119,0,0,0,"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",{"$f":"+'JAM Download'!E1747","v":255530.79892577115},125248.91528733842,130281.88363843273,0,0,0,null,0.75,93936.686465503808,31312.228821834604,0.75,97711.412728824551,32570.470909608182,"PLNT",0,0,0,0,0,0,"UACCT397SSGCH",0,0,0,0]
[{"$f":"ROW()","v":1573},null,null,"SG","G-SG",{"$f":"+'JAM Download'!E1748","v":-605.34128641532129},-296.70920226013703,-308.63208415518426,0,0,0,null,0.75,-222.53190169510276,-74.177300565034258,0.75,-231.47406311638821,-77.158021038796065,"PLNT",0,0,0,0,0,0,"UACCT397DEU",0,0,0,0]
[{"$f":"ROW()","v":1574},null,null,null,null,{"$f":"+'JAM Download'!E1749","v":144743372.1725865},{"$f":"SUM(G1565:G1573)","v":42278459.319615558},{"$f":"SUM(H1565:H1573)","v":53100705.145132564},{"$f":"SUM(I1565:I1573)","v":49238507.016394421},{"$f":"SUM(J1565:J1573)","v":125700.69144398713},{"$f":"SUM(K1565:K1573)","v":0},null,null,{"$f":"SUM(N1565:N1573)","v":31338172.967599835},{"$f":"SUM(O1565:O1573)","v":10940286.352015724},null,{"$f":"SUM(Q1565:Q1573)","v":39825528.858849421},{"$f":"SUM(R1565:R1573)","v":13275176.286283141},null,{"$f":"SUM(T1565:T1573)","v":8995227.5853588879},{"$f":"SUM(U1565:U1573)","v":24905351.130836885},{"$f":"SUM(V1565:V1573)","v":9002886.0759195648},{"$f":"SUM(W1565:W1573)","v":1507426.5854810185},{"$f":"SUM(X1565:X1573)","v":4827615.6387980618},1507426.5854810185,"UACCT397",0,0,0,0]
[{"$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($S1577,DisFac,2)","v":113309.05374456546},{"$f":"+$I1577*VLOOKUP($S1577,DisFac,3)","v":313722.10908865847},{"$f":"+$I1577*VLOOKUP($S1577,DisFac,4)","v":113405.5244908926},{"$f":"+$I1577*VLOOKUP($S1577,DisFac,5)","v":18988.411173527951},{"$f":"+$I1577*VLOOKUP($S1577,DisFac,6)","v":60811.41968714846},18988.411173527951,"UACCT398S",{"$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",{"$f":"+'JAM Download'!E1755","v":99703.138872369556},0,0,0,99703.138872369556,0,null,0.75,0,0,0.75,0,0,"CUST",0,0,0,0,0,0,"UACCT398CN",0,0,0,0]
[{"$f":"ROW()","v":1581},null,null,"SO","PTD",{"$f":"+'JAM Download'!E1756","v":1239612.1771082554},625625.4441823524,288154.62806797359,325832.1048579294,0,0,null,0.75,469219.0831367643,156406.3610455881,0.75,216115.97105098021,72038.657016993398,"PLNT",59525.239805457837,164809.28185910353,59575.919288866811,9975.281685582846,31946.382218918367,9975.281685582846,"UACCT398SO",0,0,0,0]
[{"$f":"ROW()","v":1582},null,null,"SE","P",{"$f":"+'JAM Download'!E1757","v":699.98340486879033},699.98340486879033,0,0,0,0,null,0,0,699.98340486879033,0,0,0,"PLNT",0,0,0,0,0,0,"UACCT398SE",0,0,0,0]
[{"$f":"ROW()","v":1583},null,null,"SG","G-SG",{"$f":"+'JAM Download'!E1758","v":904990.45581673912},443582.82216057711,461407.63365616201,0,0,0,null,0.75,332687.11662043282,110895.70554014428,0.75,346055.72524212149,115351.9084140405,"PLNT",0,0,0,0,0,0,"UACCT398SG",0,0,0,0]
[{"$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":3112658.8282791558},{"$f":"SUM(G1577:G1584)","v":1069908.2497477983},{"$f":"SUM(H1577:H1584)","v":996978.8166162658},{"$f":"SUM(I1577:I1584)","v":946068.62304272235},{"$f":"SUM(J1577:J1584)","v":99703.138872369556},{"$f":"SUM(K1577:K1584)","v":0},null,null,{"$f":"SUM(N1577:N1584)","v":801906.19975719717},{"$f":"SUM(O1577:O1584)","v":268002.04999060114},null,{"$f":"SUM(Q1577:Q1584)","v":747734.11246219941},{"$f":"SUM(R1577:R1584)","v":249244.70415406645},null,{"$f":"SUM(T1577:T1584)","v":172834.29355002329},{"$f":"SUM(U1577:U1584)","v":478531.390947762},{"$f":"SUM(V1577:V1584)","v":172981.4437797594},{"$f":"SUM(W1577:W1584)","v":28963.692859110797},{"$f":"SUM(X1577:X1584)","v":92757.80190606683},28963.692859110797,"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":208679328.29941493},{"$f":"VLOOKUP($E1588,Func,2)*$F1588","v":208679328.29941493},{"$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-$M1588)","v":208679328.29941493},0,{"$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,{"$f":"+'JAM Download'!E1765","v":208679328.29941493},{"$f":"SUM(G1588:G1590)","v":208679328.29941493},{"$f":"SUM(H1588:H1590)","v":0},{"$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":208679328.29941493},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($S1602,DisFac,2)","v":1395887.4018462943},{"$f":"+$I1602*VLOOKUP($S1602,DisFac,3)","v":3864834.4972037221},{"$f":"+$I1602*VLOOKUP($S1602,DisFac,4)","v":1397075.8532100159},{"$f":"+$I1602*VLOOKUP($S1602,DisFac,5)","v":233923.79569206614},{"$f":"+$I1602*VLOOKUP($S1602,DisFac,6)","v":749153.6803496565},233923.79569206614,"UACCT390LS",{"$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",{"$f":"+'JAM Download'!E1776","v":12960268.43166404},{"$f":"VLOOKUP($E1603,Func,2)*$F1603","v":12960268.43166404},{"$f":"VLOOKUP($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":12960268.43166404},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",{"$f":"+'JAM Download'!E1777","v":2887162.8955869819},{"$f":"VLOOKUP($E1604,Func,2)*$F1604","v":1457135.2253025419},{"$f":"VLOOKUP($E1604,Func,3)*$F1604","v":671136.80045502342},{"$f":"VLOOKUP($E1604,Func,5)*$F1604","v":758890.86982941651},{"$f":"VLOOKUP($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":1457135.2253025419},0,{"$f":"+$H1604*$P1604","v":0},{"$f":"+$H1604*(1-$P1604)","v":671136.80045502342},"PLNT",{"$f":"+$I1604*VLOOKUP($S1604,DisFac,2)","v":138639.38003428202},{"$f":"+$I1604*VLOOKUP($S1604,DisFac,3)","v":383854.92835505283},{"$f":"+$I1604*VLOOKUP($S1604,DisFac,4)","v":138757.41689029874},{"$f":"+$I1604*VLOOKUP($S1604,DisFac,5)","v":23233.285125375172},{"$f":"+$I1604*VLOOKUP($S1604,DisFac,6)","v":74405.859424407696},23233.285125375172,"UACCT390LSOU",{"$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,{"$f":"+'JAM Download'!E1778","v":26536303.521097124},{"$f":"SUM(G1602:G1604)","v":14417403.656966582},{"$f":"SUM(H1602:H1604)","v":3719133.7659993693},{"$f":"SUM(I1602:I1604)","v":8399766.0981311724},{"$f":"SUM(J1602:J1604)","v":0},{"$f":"SUM(K1602:K1604)","v":0},null,null,{"$f":"SUM(N1602:N1604)","v":0},{"$f":"SUM(O1602:O1604)","v":14417403.656966582},null,{"$f":"SUM(Q1602:Q1604)","v":0},{"$f":"SUM(R1602:R1604)","v":3719133.7659993693},null,{"$f":"SUM(T1602:T1604)","v":1534526.7818805764},{"$f":"SUM(U1602:U1604)","v":4248689.4255587747},{"$f":"SUM(V1602:V1604)","v":1535833.2701003146},{"$f":"SUM(W1602:W1604)","v":257157.08081744131},{"$f":"SUM(X1602:X1604)","v":823559.53977406421},257157.08081744131,"UACCT390L",{"$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":-26536303.521097124},{"$f":"-G1605","v":-14417403.656966582},{"$f":"-H1605","v":-3719133.7659993693},{"$f":"-I1605","v":-8399766.0981311724},{"$f":"-J1605","v":0},{"$f":"-K1605","v":0},null,0,{"$f":"-N1605","v":0},{"$f":"-O1605","v":-14417403.656966582},0,{"$f":"-Q1605","v":0},{"$f":"-R1605","v":-3719133.7659993693},null,{"$f":"-T1605","v":-1534526.7818805764},{"$f":"-U1605","v":-4248689.4255587747},{"$f":"-V1605","v":-1535833.2701003146},{"$f":"-W1605","v":-257157.08081744131},{"$f":"-X1605","v":-823559.53977406421},-257157.08081744131,"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":2480200.9424129231},1251743.7670532546,576536.26940163574,651920.90595803247,0,0,null,0.75,938807.82528994093,312935.94176331366,0.75,432402.20205122681,144134.06735040894,"PLNT",119097.37463797021,329748.4033586164,119198.7735309733,19958.422072887028,63917.932357585516,19958.422072887028,"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":2480200.9424129231},{"$f":"SUM(G1618:G1623)","v":1251743.7670532546},{"$f":"SUM(H1618:H1623)","v":576536.26940163574},{"$f":"SUM(I1618:I1623)","v":651920.90595803247},{"$f":"SUM(J1618:J1623)","v":0},{"$f":"SUM(K1618:K1623)","v":0},null,null,{"$f":"SUM(N1618:N1623)","v":938807.82528994093},{"$f":"SUM(O1618:O1623)","v":312935.94176331366},null,{"$f":"SUM(Q1618:Q1623)","v":432402.20205122681},{"$f":"SUM(R1618:R1623)","v":144134.06735040894},null,{"$f":"SUM(T1618:T1623)","v":119097.37463797021},{"$f":"SUM(U1618:U1623)","v":329748.4033586164},{"$f":"SUM(V1618:V1623)","v":119198.7735309733},{"$f":"SUM(W1618:W1623)","v":19958.422072887028},{"$f":"SUM(X1618:X1623)","v":63917.932357585516},19958.422072887028,"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,{"$f":"+'JAM Download'!E1807","v":639482986.11603606},{"$f":"+G1591+G1585+G1574+G1562+G1551+G1540+G1529+G1520+G1508+G1496+G1487+G1624+G1598+G1605+G1607+G1612+G1615+G1632","v":316282992.55430591},{"$f":"+H1591+H1585+H1574+H1562+H1551+H1540+H1529+H1520+H1508+H1496+H1487+H1624+H1598+H1605+H1607+H1612+H1615+H1632","v":136866930.91022334},{"$f":"+I1591+I1585+I1574+I1562+I1551+I1540+I1529+I1520+I1508+I1496+I1487+I1624+I1598+I1605+I1607+I1612+I1615+I1632","v":176241542.89172789},{"$f":"+J1591+J1585+J1574+J1562+J1551+J1540+J1529+J1520+J1508+J1496+J1487+J1624+J1598+J1605+J1607+J1612+J1615+J1632","v":10091519.759778854},{"$f":"+K1591+K1585+K1574+K1562+K1551+K1540+K1529+K1520+K1508+K1496+K1487+K1624+K1598+K1605+K1607+K1612+K1615+K1632","v":0},null,0,{"$f":"+N1591+N1585+N1574+N1562+N1551+N1540+N1529+N1520+N1508+N1496+N1487+N1624+N1598+N1605+N1607+N1612+N1615+N1632","v":80164171.386357933},{"$f":"+O1591+O1585+O1574+O1562+O1551+O1540+O1529+O1520+O1508+O1496+O1487+O1624+O1598+O1605+O1607+O1612+O1615+O1632","v":236118821.16794795},{"$f":"+P1591+P1585+P1574+P1562+P1551+P1540+P1529+P1520+P1508+P1496+P1487+P1624+P1598+P1608+P1615+P1632","v":0},{"$f":"+Q1591+Q1585+Q1574+Q1562+Q1551+Q1540+Q1529+Q1520+Q1508+Q1496+Q1487+Q1624+Q1598+Q1605+Q1607+Q1612+Q1615+Q1632","v":102650198.18266749},{"$f":"+R1591+R1585+R1574+R1562+R1551+R1540+R1529+R1520+R1508+R1496+R1487+R1624+R1598+R1605+R1607+R1612+R1615+R1632","v":34216732.727555834},null,{"$f":"+T1591+T1585+T1574+T1562+T1551+T1540+T1529+T1520+T1508+T1496+T1487+T1624+T1598+T1605+T1607+T1612+T1615+T1632","v":32197011.736729365},{"$f":"+U1591+U1585+U1574+U1562+U1551+U1540+U1529+U1520+U1508+U1496+U1487+U1624+U1598+U1605+U1607+U1612+U1615+U1632","v":89144813.18650575},{"$f":"+V1591+V1585+V1574+V1562+V1551+V1540+V1529+V1520+V1508+V1496+V1487+V1624+V1598+V1605+V1607+V1612+V1615+V1632","v":32224424.107136663},{"$f":"+W1591+W1585+W1574+W1562+W1551+W1540+W1529+W1520+W1508+W1496+W1487+W1624+W1598+W1605+W1607+W1612+W1615+W1632","v":5395597.9439572813},{"$f":"+X1591+X1585+X1574+X1562+X1551+X1540+X1529+X1520+X1508+X1496+X1487+X1624+X1598+X1605+X1607+X1612+X1615+X1632","v":17279695.917398844},5395597.9439572813,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",{"$f":"+'JAM Download'!E1829+'JAM Download'!E1830+'JAM Download'!E1831","v":47693081.799067378},{"$f":"VLOOKUP($E1643,Func,2)*$F1643","v":40620355.151454151},{"$f":"VLOOKUP($E1643,Func,3)*$F1643","v":7072726.6476132218},{"$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*$M1643","v":30465266.363590613},{"$f":"+$G1643*(1-$M1643)","v":10155088.787863538},0.75,{"$f":"+$H1643*$P1643","v":5304544.9857099168},{"$f":"+$H1643*(1-$P1643)","v":1768181.6619033054},"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",{"$f":"+'JAM Download'!E1832","v":-44066.010867939505},{"$f":"VLOOKUP($E1644,Func,2)*$F1644","v":-44066.010867939505},{"$f":"VLOOKUP($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*$M1644","v":-33049.508150954629},{"$f":"+$G1644*(1-$M1644)","v":-11016.502716984876},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",{"$f":"+'JAM Download'!E1833","v":256193.22346378342},{"$f":"VLOOKUP($E1645,Func,2)*$F1645","v":256193.22346378342},{"$f":"VLOOKUP($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*$M1645","v":192144.91759783757},{"$f":"+$G1645*(1-$M1645)","v":64048.305865945855},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,{"$f":"+'JAM Download'!E1834","v":47905209.011663221},{"$f":"SUM(G1642:G1645)","v":40832482.364049993},{"$f":"SUM(H1642:H1645)","v":7072726.6476132218},{"$f":"SUM(I1642:I1645)","v":0},{"$f":"SUM(J1642:J1645)","v":0},{"$f":"SUM(K1642:K1645)","v":0},null,null,{"$f":"SUM(N1642:N1645)","v":30624361.773037497},{"$f":"SUM(O1642:O1645)","v":10208120.591012498},null,{"$f":"SUM(Q1642:Q1645)","v":5304544.9857099168},{"$f":"SUM(R1642:R1645)","v":1768181.6619033054},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",{"$f":"+'JAM Download'!E1837","v":3018316.3410000051},{"$f":"VLOOKUP($E1649,Func,2)*$F1649","v":52564.631336540631},{"$f":"VLOOKUP($E1649,Func,3)*$F1649","v":1437160.3679473936},{"$f":"VLOOKUP($E1649,Func,5)*$F1649","v":1528591.3417160714},{"$f":"VLOOKUP($E1649,Func,6)*$F1649","v":0},{"$f":"VLOOKUP($E1649,Func,7)*$F1649","v":0},null,0.75,{"$f":"+$G1649*$M1649","v":39423.473502405475},{"$f":"+$G1649*(1-$M1649)","v":13141.157834135158},0.75,{"$f":"+$H1649*$P1649","v":1077870.2759605451},{"$f":"+$H1649*(1-$P1649)","v":359290.09198684839},"PLNT",{"$f":"+$I1649*VLOOKUP($S1649,DisFac,2)","v":279253.53218299162},{"$f":"+$I1649*VLOOKUP($S1649,DisFac,3)","v":773177.46633381955},{"$f":"+$I1649*VLOOKUP($S1649,DisFac,4)","v":279491.28720585955},{"$f":"+$I1649*VLOOKUP($S1649,DisFac,5)","v":46797.503955018146},{"$f":"+$I1649*VLOOKUP($S1649,DisFac,6)","v":149871.55203838251},46797.503955018146,"UACCT303S",{"$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",{"$f":"+'JAM Download'!E1838","v":61297771.171051703},52207513.983912393,9090257.1871393025,0,0,0,null,0.75,39155635.487934291,13051878.495978098,0.75,6817692.8903544769,2272564.2967848256,"PLNT",0,0,0,0,0,0,"UACCT303SG",0,0,0,0]
[{"$f":"ROW()","v":1651},null,null,"SO","PTD",{"$f":"+'JAM Download'!E1839","v":156270333.40361285},78868777.31084244,36325893.397579789,41075662.695190601,0,0,null,0.75,59151582.983131826,19717194.32771061,0.75,27244420.048184842,9081473.3493949473,"PLNT",7503983.2958308831,20776499.214627307,7510372.1486634826,1257522.8152706756,4027285.2207982526,1257522.8152706756,"UACCT303SO",0,0,0,0]
[{"$f":"ROW()","v":1652},null,null,"SE","P",{"$f":"+'JAM Download'!E1840","v":1995525.8550307616},1995525.8550307616,0,0,0,0,null,0,0,1995525.8550307616,0,0,0,"PLNT",0,0,0,0,0,0,"UACCT303SE",0,0,0,0]
[{"$f":"ROW()","v":1653},null,null,"CN","CUST",{"$f":"+'JAM Download'!E1841","v":56809364.836600482},0,0,0,56809364.836600482,0,null,0.75,0,0,0.75,0,0,"CUST",0,0,0,0,0,0,"UACCT303CN",0,0,0,0]
[{"$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,{"$f":"+'JAM Download'!E1844","v":279391311.60729581},{"$f":"SUM(G1649:G1655)","v":133124381.78112213},{"$f":"SUM(H1649:H1655)","v":46853310.952666484},{"$f":"SUM(I1649:I1655)","v":42604254.036906675},{"$f":"SUM(J1649:J1655)","v":56809364.836600482},{"$f":"SUM(K1649:K1655)","v":0},null,null,{"$f":"SUM(N1649:N1655)","v":98346641.944568515},{"$f":"SUM(O1649:O1655)","v":34777739.836553603},null,{"$f":"SUM(Q1649:Q1655)","v":35139983.214499861},{"$f":"SUM(R1649:R1655)","v":11713327.738166621},null,{"$f":"SUM(T1649:T1655)","v":7783236.8280138746},{"$f":"SUM(U1649:U1655)","v":21549676.680961125},{"$f":"SUM(V1649:V1655)","v":7789863.4358693417},{"$f":"SUM(W1649:W1655)","v":1304320.3192256938},{"$f":"SUM(X1649:X1655)","v":4177156.7728366349},1304320.3192256938,null,0,0,0,0]
[{"$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":279391311.60729581},{"$f":"SUM(G1656:G1658)","v":133124381.78112213},{"$f":"SUM(H1656:H1658)","v":46853310.952666484},{"$f":"SUM(I1656:I1658)","v":42604254.036906675},{"$f":"SUM(J1656:J1658)","v":56809364.836600482},{"$f":"SUM(K1656:K1658)","v":0},null,null,{"$f":"SUM(N1656:N1658)","v":98346641.944568515},{"$f":"SUM(O1656:O1658)","v":34777739.836553603},null,{"$f":"SUM(Q1656:Q1658)","v":35139983.214499861},{"$f":"SUM(R1656:R1658)","v":11713327.738166621},null,{"$f":"SUM(T1656:T1658)","v":7783236.8280138746},{"$f":"SUM(U1656:U1658)","v":21549676.680961125},{"$f":"SUM(V1656:V1658)","v":7789863.4358693417},{"$f":"SUM(W1656:W1658)","v":1304320.3192256938},{"$f":"SUM(X1656:X1658)","v":4177156.7728366349},1304320.3192256938,"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":-82335.055331686744},{"$f":"VLOOKUP($E1665,Func,2)*$F1665","v":-41554.049334872441},{"$f":"VLOOKUP($E1665,Func,3)*$F1665","v":-19139.233773424196},{"$f":"VLOOKUP($E1665,Func,5)*$F1665","v":-21641.772223390104},{"$f":"VLOOKUP($E1665,Func,6)*$F1665","v":0},{"$f":"VLOOKUP($E1665,Func,7)*$F1665","v":0},null,0.75,{"$f":"+$G1665*$M1665","v":-31165.537001154331},{"$f":"+$G1665*(1-$M1665)","v":-10388.51233371811},0.75,{"$f":"+$H1665*$P1665","v":-14354.425330068147},{"$f":"+$H1665*(1-$P1665)","v":-4784.8084433560489},"PLNT",{"$f":"+$I1665*VLOOKUP($S1665,DisFac,2)","v":-3953.6671255096003},{"$f":"+$I1665*VLOOKUP($S1665,DisFac,3)","v":-10946.634432633373},{"$f":"+$I1665*VLOOKUP($S1665,DisFac,4)","v":-3957.0332573915834},{"$f":"+$I1665*VLOOKUP($S1665,DisFac,5)","v":-662.55832646592307},{"$f":"+$I1665*VLOOKUP($S1665,DisFac,6)","v":-2121.8790813896244},-662.55832646592307,"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":-82335.055331686744},{"$f":"SUM(G1662:G1665)","v":-41554.049334872441},{"$f":"SUM(H1662:H1665)","v":-19139.233773424196},{"$f":"SUM(I1662:I1665)","v":-21641.772223390104},{"$f":"SUM(J1662:J1665)","v":0},{"$f":"SUM(K1662:K1665)","v":0},null,null,{"$f":"SUM(N1662:N1665)","v":-31165.537001154331},{"$f":"SUM(O1662:O1665)","v":-10388.51233371811},null,{"$f":"SUM(Q1662:Q1665)","v":-14354.425330068147},{"$f":"SUM(R1662:R1665)","v":-4784.8084433560489},null,{"$f":"SUM(T1662:T1665)","v":-3953.6671255096003},{"$f":"SUM(U1662:U1665)","v":-10946.634432633373},{"$f":"SUM(V1662:V1665)","v":-3957.0332573915834},{"$f":"SUM(W1662:W1665)","v":-662.55832646592307},{"$f":"SUM(X1662:X1665)","v":-2121.8790813896244},-662.55832646592307,"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,{"$f":"+'JAM Download'!E1855","v":327214185.5636273},{"$f":"+G1659+G1646+G1640+G1666","v":173915310.09583724},{"$f":"+H1659+H1646+H1640+H1666","v":53906898.366506279},{"$f":"+I1659+I1646+I1640+I1666","v":42582612.264683284},{"$f":"+J1659+J1646+J1640+J1666","v":56809364.836600482},{"$f":"+K1659+K1646+K1640+K1666","v":0},null,null,{"$f":"+N1659+N1646+N1640+N1666","v":128939838.18060486},{"$f":"+O1659+O1646+O1640+O1666","v":44975471.915232383},{"$f":"+P1659+P1646+P1640+P1666","v":0},{"$f":"+Q1659+Q1646+Q1640+Q1666","v":40430173.774879716},{"$f":"+R1659+R1646+R1640+R1666","v":13476724.59162657},null,{"$f":"+T1659+T1646+T1640+T1666","v":7779283.1608883645},{"$f":"+U1659+U1646+U1640+U1666","v":21538730.046528492},{"$f":"+V1659+V1646+V1640+V1666","v":7785906.4026119504},{"$f":"+W1659+W1646+W1640+W1666","v":1303657.7608992278},{"$f":"+X1659+X1646+X1640+X1666","v":4175034.8937552455},1303657.7608992278,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":10912081613.726336},{"$f":"+G1668+G1634+G1479+G1383+G1318","v":5509579100.953104},{"$f":"+H1668+H1634+H1479+H1383+H1318","v":2502632818.574718},{"$f":"+I1668+I1634+I1479+I1383+I1318","v":2832968809.6021342},{"$f":"+J1668+J1634+J1479+J1383+J1318","v":66900884.59637934},{"$f":"+K1668+K1634+K1479+K1383+K1318","v":0},null,null,{"$f":"+N1668+N1634+N1479+N1383+N1318","v":3973639608.2941828},{"$f":"+O1668+O1634+O1479+O1383+O1318","v":1535939492.6589203},{"$f":"+P1668+P1634+P1479+P1383+P1318","v":0},{"$f":"+Q1668+Q1634+Q1479+Q1383+Q1318","v":1876974613.9310386},{"$f":"+R1668+R1634+R1479+R1383+R1318","v":625658204.6436795},null,{"$f":"+T1668+T1634+T1479+T1383+T1318","v":525057751.47293162},{"$f":"+U1668+U1634+U1479+U1383+U1318","v":1453742836.4442341},{"$f":"+V1668+V1634+V1479+V1383+V1318","v":501370135.45701516},{"$f":"+W1668+W1634+W1479+W1383+W1318","v":83948487.738353178},{"$f":"+X1668+X1634+X1479+X1383+X1318","v":268849598.48960036},83948487.738353178,null,{"$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($S1674,DisFac,2)","v":756344.74310930842},{"$f":"+$I1674*VLOOKUP($S1674,DisFac,3)","v":2094113.9314540643},{"$f":"+$I1674*VLOOKUP($S1674,DisFac,4)","v":756988.69113849988},{"$f":"+$I1674*VLOOKUP($S1674,DisFac,5)","v":126748.78570137861},{"$f":"+$I1674*VLOOKUP($S1674,DisFac,6)","v":405919.88090443861},126748.78570137861,"UACCT105S",{"$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",{"$f":"+'JAM Download'!E1899","v":427398.27394419973},0,427398.27394419973,0,0,0,null,0.75,0,0,0.75,320548.70545814978,106849.56848604993,"PLNT",0,0,0,0,0,0,"UACCT105SNPT",0,0,0,0]
[{"$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",{"$f":"+'JAM Download'!E1901","v":14084155.546289619},14084155.546289619,0,0,0,0,null,0,0,14084155.546289619,0,0,0,"PLNT",0,0,0,0,0,0,"UACCT105SEU",0,0,0,0]
[{"$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,{"$f":"+'JAM Download'!E1905","v":18651669.85254151},{"$f":"SUM(G1674:G1679)","v":14084155.546289619},{"$f":"SUM(H1674:H1679)","v":427398.27394419973},{"$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":14084155.546289619},null,{"$f":"SUM(Q1674:Q1679)","v":320548.70545814978},{"$f":"SUM(R1674:R1679)","v":106849.56848604993},null,{"$f":"SUM(T1674:T1679)","v":756344.74310930842},{"$f":"SUM(U1674:U1679)","v":2094113.9314540643},{"$f":"SUM(V1674:V1679)","v":756988.69113849988},{"$f":"SUM(W1674:W1679)","v":126748.78570137861},{"$f":"SUM(X1674:X1679)","v":405919.88090443861},126748.78570137861,"UACCT105",0,0,0,0]
[{"$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",{"$f":"+'JAM Download'!E1909+'JAM Download'!E1915","v":15300233.694092706},{"$f":"VLOOKUP($E1684,Func,2)*$F1684","v":15300233.694092706},{"$f":"VLOOKUP($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*$M1684","v":11475175.270569529},{"$f":"+$G1684*(1-$M1684)","v":3825058.4235231765},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",{"$f":"+'JAM Download'!E1910+'JAM Download'!E1916","v":148769.90783253964},{"$f":"VLOOKUP($E1685,Func,2)*$F1685","v":148769.90783253964},{"$f":"VLOOKUP($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*$M1685","v":111577.43087440473},{"$f":"+$G1685*(1-$M1685)","v":37192.47695813491},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,{"$f":"+'JAM Download'!E1911+'JAM Download'!E1917","v":15449003.601925239},{"$f":"SUM(G1683:G1685)","v":15449003.601925246},{"$f":"SUM(H1683:H1685)","v":0},{"$f":"SUM(I1683:I1685)","v":0},{"$f":"SUM(J1683:J1685)","v":0},{"$f":"SUM(K1683:K1685)","v":0},null,null,{"$f":"SUM(N1683:N1685)","v":11586752.701443935},{"$f":"SUM(O1683:O1685)","v":3862250.9004813116},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",{"$f":"+'JAM Download'!E1925","v":-1891.4948376996049},{"$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":-1891.4948376996049},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,{"$f":"+'JAM Download'!E1926","v":4637894.9582392201},{"$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":4637894.9582392201},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",{"$f":"+'JAM Download'!E1929","v":0.48461538461015152},{"$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":0.48461538461015152},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,{"$f":"+'JAM Download'!E1933","v":0.48461538461015152},{"$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":0.48461538461015152},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":4637895.4428546047},{"$f":"+G1695+G1702+G1710","v":0},{"$f":"+H1695+H1702+H1710","v":0},{"$f":"+I1695+I1702+I1710","v":0},{"$f":"+J1695+J1702+J1710","v":0},{"$f":"+K1695+K1702+K1710","v":4637895.4428546047},null,{"$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",{"$f":"+'JAM Download'!E1947","v":96540382.222764611},{"$f":"VLOOKUP($E1715,Func,2)*$F1715","v":96540382.222764611},{"$f":"VLOOKUP($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":96540382.222764611},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":3927813.4481528616},{"$f":"VLOOKUP($E1716,Func,2)*$F1716","v":3927813.4481528616},{"$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-$M1716)","v":3927813.4481528616},0,{"$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,{"$f":"+'JAM Download'!E1950","v":100468195.67091747},{"$f":"SUM(G1715:G1716)","v":100468195.67091747},{"$f":"SUM(H1715:H1716)","v":0},{"$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":100468195.67091747},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",{"$f":"+'JAM Download'!E1957","v":-1559088.0675767129},{"$f":"VLOOKUP($E1724,Func,2)*$F1724","v":-1559088.0675767129},{"$f":"VLOOKUP($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":-1559088.0675767129},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,{"$f":"+'JAM Download'!E1958","v":-1559088.0675767129},{"$f":"SUM(G1724)","v":-1559088.0675767129},{"$f":"SUM(H1724)","v":0},{"$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":-1559088.0675767129},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",{"$f":"+'JAM Download'!E1961","v":-1233921.1539497739},{"$f":"VLOOKUP($E1728,Func,2)*$F1728","v":-1233921.1539497739},{"$f":"VLOOKUP($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":-1233921.1539497739},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,{"$f":"+'JAM Download'!E1962","v":-1233921.1539497739},{"$f":"SUM(G1728)","v":-1233921.1539497739},{"$f":"SUM(H1728)","v":0},{"$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":-1233921.1539497739},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":97675186.449390993},{"$f":"+G1717+G1721+G1725+G1729+G1733","v":97675186.449390993},{"$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},{"$f":"+O1717+O1721+O1725+O1729+O1733","v":97675186.449390993},0,{"$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":855667.58918946492},{"$f":"+$I1738*VLOOKUP($S1738,DisFac,3)","v":2369112.0161013766},{"$f":"+$I1738*VLOOKUP($S1738,DisFac,4)","v":856396.10017962055},{"$f":"+$I1738*VLOOKUP($S1738,DisFac,5)","v":143393.37832631258},{"$f":"+$I1738*VLOOKUP($S1738,DisFac,6)","v":459225.09419408831},143393.37832631258,"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":2224888.3810197227},1937198.1061949055,14829.909454806042,272860.36537001102,0,0,null,0.75,1452898.579646179,484299.52654872637,0.75,11122.432091104532,3707.4773637015105,"PLNT",49847.999751702439,138015.62275163794,49890.440082638415,8353.5629694431445,26752.739814589073,8353.5629694431445,"UACCT154SG",0,0,0,0]
[{"$f":"ROW()","v":1740},null,null,"SE","MSS",{"$f":"+'JAM Download'!E1972","v":2715200.0651682764},2364109.7994199302,18098.063463154049,332992.20228519238,0,0,null,0.75,1773082.3495649477,591027.44985498255,0.75,13573.547597365538,4524.5158657885122,"PLNT",60833.295426846365,168430.93392295696,60885.088582092336,10194.486569534683,32648.397783762026,10194.486569534683,"UACCT154SE",0,0,0,0]
[{"$f":"ROW()","v":1741},null,null,"SO","MSS",{"$f":"+'JAM Download'!E1973","v":42433.994505920928},36947.046196303701,282.84218736407973,5204.1061222531443,0,0,null,0.75,27710.284647227774,9236.7615490759254,0.75,212.13164052305979,70.710546841019934,"PLNT",950.7217376115816,2632.2912320167957,951.5311772154422,159.32261958586437,510.2393558234603,159.32261958586437,"UACCT154SO",0,0,0,0]
[{"$f":"ROW()","v":1742},null,null,"SG","MSS",{"$f":"+'JAM Download'!E1974","v":41406252.307115689},36052196.702654228,275991.81056262442,5078063.7938988348,0,0,null,0.75,27039147.526990671,9013049.1756635569,0.75,206993.85792196833,68997.952640656105,"PLNT",927695.46208787314,2568537.7058595726,928485.29723903118,155463.86008704465,497881.46862531302,155463.86008704465,"UACCT154SNPPS",0,0,0,0]
[{"$f":"ROW()","v":1743},null,null,"SG","MSS",{"$f":"+'JAM Download'!E1975","v":1616.244447369522},1407.2551725751114,10.773016307603509,198.21625848680722,0,0,null,0.75,1055.4413794313336,351.81379314377784,0.75,8.0797622307026309,2.6932540769008773,"PLNT",36.211503236958208,100.25985385403661,36.242333524807684,6.0683492620542641,19.434218608950449,6.0683492620542641,"UACCT154SNPPH",0,0,0,0]
[{"$f":"ROW()","v":1744},null,null,"SNPD","MSS",{"$f":"+'JAM Download'!E1976","v":-1016864.4778921123},-885378.32173254061,-6777.8717636329684,-124708.28439593874,0,0,null,0.75,-664033.74129940546,-221344.58043313515,0.75,-5083.4038227247265,-1694.4679409082421,"PLNT",-22782.563239531664,-63078.752789376442,-22801.96019684734,-3817.9180222823002,-12227.090147900994,-3817.9180222823002,"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",{"$f":"+'JAM Download'!E1981","v":3371998.6411022372},2935980.7158690644,22475.929559376807,413541.99567379599,0,0,null,0.75,2201985.5369017981,733995.17896726611,0.75,16856.947169532606,5618.9823898442019,"PLNT",75548.683187138842,209173.86073817458,75613.004947935871,12660.5016330815,40545.945167465186,12660.5016330815,"UACCT154SNPPT",0,{"$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":86936924.743928596},{"$f":"SUM(G1738:G1750)","v":75695503.383032247},{"$f":"SUM(H1738:H1750)","v":579474.78769287502},{"$f":"SUM(I1738:I1750)","v":10661946.573203498},{"$f":"SUM(J1738:J1750)","v":0},{"$f":"SUM(K1738:K1750)","v":0},null,null,{"$f":"SUM(N1738:N1750)","v":56771627.537274167},{"$f":"SUM(O1738:O1750)","v":18923875.845758062},null,{"$f":"SUM(Q1738:Q1750)","v":434606.09076965629},{"$f":"SUM(R1738:R1750)","v":144868.69692321875},null,{"$f":"SUM(T1738:T1750)","v":1947797.3996443427},{"$f":"SUM(U1738:U1750)","v":5392923.9376702132},{"$f":"SUM(V1738:V1750)","v":1949455.7443452114},{"$f":"SUM(W1738:W1750)","v":326413.26253198227},{"$f":"SUM(X1738:X1750)","v":1045356.229011749},326413.26253198227,"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",{"$f":"+'JAM Download'!E1991","v":-116375.30584690267},{"$f":"VLOOKUP($E1759,Func,2)*$F1759","v":-101327.34029162712},{"$f":"VLOOKUP($E1759,Func,3)*$F1759","v":-775.69520485065095},{"$f":"VLOOKUP($E1759,Func,5)*$F1759","v":-14272.2703504249},{"$f":"VLOOKUP($E1759,Func,6)*$F1759","v":0},{"$f":"VLOOKUP($E1759,Func,7)*$F1759","v":0},null,0.75,{"$f":"+$G1759*$M1759","v":-75995.50521872034},{"$f":"+$G1759*(1-$M1759)","v":-25331.835072906779},0.75,{"$f":"+$H1759*$P1759","v":-581.77140363798821},{"$f":"+$H1759*(1-$P1759)","v":-193.92380121266274},"PLNT",{"$f":"+$I1759*VLOOKUP($S1759,DisFac,2)","v":-2607.3560662409145},{"$f":"+$I1759*VLOOKUP($S1759,DisFac,3)","v":-7219.0634129749751},{"$f":"+$I1759*VLOOKUP($S1759,DisFac,4)","v":-2609.5759558025893},{"$f":"+$I1759*VLOOKUP($S1759,DisFac,5)","v":-436.94256924239335},{"$f":"+$I1759*VLOOKUP($S1759,DisFac,6)","v":-1399.3323461640277},-436.94256924239335,"UACCT25318SNPP",{"$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":-116375.30584690267},{"$f":"SUM(G1759:G1760)","v":-101327.34029162712},{"$f":"SUM(H1759:H1760)","v":-775.69520485065095},{"$f":"SUM(I1759:I1760)","v":-14272.2703504249},{"$f":"SUM(J1759:J1760)","v":0},{"$f":"SUM(K1759:K1760)","v":0},null,null,{"$f":"SUM(N1759:N1760)","v":-75995.50521872034},{"$f":"SUM(O1759:O1760)","v":-25331.835072906779},null,{"$f":"SUM(Q1759:Q1760)","v":-581.77140363798821},{"$f":"SUM(R1759:R1760)","v":-193.92380121266274},null,{"$f":"SUM(T1759:T1760)","v":-2607.3560662409145},{"$f":"SUM(U1759:U1760)","v":-7219.0634129749751},{"$f":"SUM(V1759:V1760)","v":-2609.5759558025893},{"$f":"SUM(W1759:W1760)","v":-436.94256924239335},{"$f":"SUM(X1759:X1760)","v":-1399.3323461640277},-436.94256924239335,"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,{"$f":"+'JAM Download'!E1995","v":86820549.438081697},{"$f":"+G1756+G1751+G1761","v":75594176.042740613},{"$f":"+H1756+H1751+H1761","v":578699.09248802438},{"$f":"+I1756+I1751+I1761","v":10647674.302853074},{"$f":"+J1756+J1751+J1761","v":0},{"$f":"+K1756+K1751+K1761","v":0},null,null,{"$f":"+N1756+N1751+N1761","v":56695632.032055445},{"$f":"+O1756+O1751+O1761","v":18898544.010685153},null,{"$f":"+Q1756+Q1751+Q1761","v":434024.31936601829},{"$f":"+R1756+R1751+R1761","v":144674.7731220061},null,{"$f":"+T1756+T1751+T1761","v":1945190.0435781018},{"$f":"+U1756+U1751+U1761","v":5385704.8742572386},{"$f":"+V1756+V1751+V1761","v":1946846.1683894088},{"$f":"+W1756+W1751+W1761","v":325976.31996273989},{"$f":"+X1756+X1751+X1761","v":1043956.896665585},325976.31996273989,null,{"$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",{"$f":"+'JAM Download'!E1999","v":1875225.8885699678},{"$f":"VLOOKUP($E1767,Func,2)*$F1767","v":946710.24126153369},{"$f":"VLOOKUP($E1767,Func,3)*$F1767","v":429622.02295280766},{"$f":"VLOOKUP($E1767,Func,5)*$F1767","v":488009.19484454504},{"$f":"VLOOKUP($E1767,Func,6)*$F1767","v":10884.429511081644},{"$f":"VLOOKUP($E1767,Func,7)*$F1767","v":0},null,0.75,{"$f":"+$G1767*$M1767","v":710032.68094615033},{"$f":"+$G1767*(1-$M1767)","v":236677.56031538342},0.75,{"$f":"+$H1767*$P1767","v":322216.51721460576},{"$f":"+$H1767*(1-$P1767)","v":107405.50573820191},"PLNT",{"$f":"+$I1767*VLOOKUP($S1767,DisFac,2)","v":89152.860989729481},{"$f":"+$I1767*VLOOKUP($S1767,DisFac,3)","v":246840.14786706647},{"$f":"+$I1767*VLOOKUP($S1767,DisFac,4)","v":89228.765277627492},{"$f":"+$I1767*VLOOKUP($S1767,DisFac,5)","v":14940.299347884698},{"$f":"+$I1767*VLOOKUP($S1767,DisFac,6)","v":47847.121362236889},14940.299347884698,"UACCT165GPS",0,0,0,0]
[{"$f":"ROW()","v":1768},null,null,"SG","PT",{"$f":"+'JAM Download'!E2000","v":1490830.9558659378},{"$f":"VLOOKUP($E1768,Func,2)*$F1768","v":1020707.0686795617},{"$f":"VLOOKUP($E1768,Func,3)*$F1768","v":470123.88718637609},{"$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*$M1768","v":765530.30150967126},{"$f":"+$G1768*(1-$M1768)","v":255176.76716989043},0.75,{"$f":"+$H1768*$P1768","v":352592.91538978205},{"$f":"+$H1768*(1-$P1768)","v":117530.97179659402},"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",{"$f":"+'JAM Download'!E2001","v":1491982.5915919153},{"$f":"VLOOKUP($E1769,Func,2)*$F1769","v":1491982.5915919153},{"$f":"VLOOKUP($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*$M1769","v":1118986.9436939366},{"$f":"+$G1769*(1-$M1769)","v":372995.64789797884},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",{"$f":"+'JAM Download'!E2002","v":6211877.2454901785},{"$f":"VLOOKUP($E1770,Func,2)*$F1770","v":3135100.2617463386},{"$f":"VLOOKUP($E1770,Func,3)*$F1770","v":1443984.8287500415},{"$f":"VLOOKUP($E1770,Func,5)*$F1770","v":1632792.1549937977},{"$f":"VLOOKUP($E1770,Func,6)*$F1770","v":0},{"$f":"VLOOKUP($E1770,Func,7)*$F1770","v":0},null,0.75,{"$f":"+$G1770*$M1770","v":2351325.1963097537},{"$f":"+$G1770*(1-$M1770)","v":783775.06543658464},0.75,{"$f":"+$H1770*$P1770","v":1082988.6215625312},{"$f":"+$H1770*(1-$P1770)","v":360996.20718751039},"PLNT",{"$f":"+$I1770*VLOOKUP($S1770,DisFac,2)","v":298289.65018918033},{"$f":"+$I1770*VLOOKUP($S1770,DisFac,3)","v":825883.32603700797},{"$f":"+$I1770*VLOOKUP($S1770,DisFac,4)","v":298543.61246513651},{"$f":"+$I1770*VLOOKUP($S1770,DisFac,5)","v":49987.590041732525},{"$f":"+$I1770*VLOOKUP($S1770,DisFac,6)","v":160087.97626074034},49987.590041732525,"UACCT165SO",0,0,0,0]
[{"$f":"ROW()","v":1771},null,null,null,null,{"$f":"+'JAM Download'!E2003","v":13702489.247671839},{"$f":"SUM(G1766:G1770)","v":6594500.163279349},{"$f":"SUM(H1766:H1770)","v":2343730.7388892253},{"$f":"SUM(I1766:I1770)","v":2120801.3498383425},{"$f":"SUM(J1766:J1770)","v":10884.429511081644},{"$f":"SUM(K1766:K1770)","v":2632572.5661538402},null,null,{"$f":"SUM(N1766:N1770)","v":4945875.1224595122},{"$f":"SUM(O1766:O1770)","v":1648625.0408198372},null,{"$f":"SUM(Q1766:Q1770)","v":1757798.0541669191},{"$f":"SUM(R1766:R1770)","v":585932.68472230632},null,{"$f":"SUM(T1766:T1770)","v":387442.5111789098},{"$f":"SUM(U1766:U1770)","v":1072723.4739040744},{"$f":"SUM(V1766:V1770)","v":387772.37774276402},{"$f":"SUM(W1766:W1770)","v":64927.889389617223},{"$f":"SUM(X1766:X1770)","v":207935.09762297722},64927.889389617223,"UACCT165",0,0,0,0]
[{"$f":"ROW()","v":1772}]
[{"$f":"ROW()","v":1773},"182M","Misc Regulatory Assets"]
[{"$f":"ROW()","v":1774},null,null,"S","DDS2",{"$f":"'JAM Download'!E2006","v":602848.61604668666},{"$f":"VLOOKUP($E1774,Func,2)*$F1774","v":503144.33857032959},{"$f":"VLOOKUP($E1774,Func,3)*$F1774","v":6536.5931595230286},{"$f":"VLOOKUP($E1774,Func,5)*$F1774","v":7395.0057572324922},{"$f":"VLOOKUP($E1774,Func,6)*$F1774","v":124470.16859996784},{"$f":"VLOOKUP($E1774,Func,7)*$F1774","v":-38697.490040366312},null,0.75,{"$f":"+$G1774*$M1774","v":377358.2539277472},{"$f":"+$G1774*(1-$M1774)","v":125786.0846425824},0.75,{"$f":"+$H1774*$P1774","v":4902.4448696422714},{"$f":"+$H1774*(1-$P1774)","v":1634.1482898807571},"PLNT",{"$f":"+$I1774*VLOOKUP($S1774,DisFac,2)","v":1350.970283465279},{"$f":"+$I1774*VLOOKUP($S1774,DisFac,3)","v":3740.4711507014758},{"$f":"+$I1774*VLOOKUP($S1774,DisFac,4)","v":1352.1204926251355},{"$f":"+$I1774*VLOOKUP($S1774,DisFac,5)","v":226.39655330178493},{"$f":"+$I1774*VLOOKUP($S1774,DisFac,6)","v":725.04727713881653},226.39655330178493,"UACCT182MS",{"$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",{"$f":"'JAM Download'!E2007","v":4502933.7268156791},3236710.8036604603,1266222.9231552186,0,0,0,null,0.75,2427533.1027453453,809177.70091511507,0.75,949667.192366414,316555.73078880465,"PLNT",0,0,0,0,0,0,"UACCT182MSG",0,0,0,0]
[{"$f":"ROW()","v":1776},null,null,"SGCT","P",{"$f":"'JAM Download'!E2008","v":1240768.2027684965},1240768.2027684965,0,0,0,0,null,0.75,930576.15207637241,310192.05069212412,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT182MSG",0,{"$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":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"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",{"$f":"'JAM Download'!E2012","v":124199576.01042078},15120631.047169549,5040210.3490565168,30241262.094339099,0,73797472.519855618,null,0.75,11340473.285377162,3780157.7617923873,0.75,3780157.7617923878,1260052.5872641292,"PLNT",5524680.8136666939,15296346.228540363,5529384.4985329984,925829.90878110297,2965020.6448179404,925829.90878110297,"UACCT182MSO",0,0,0,0]
[{"$f":"ROW()","v":1781},null,null,null,null,{"$f":"'JAM Download'!E2013","v":130546126.55605164},{"$f":"SUM(G1774:G1780)","v":20101254.392168835},{"$f":"SUM(H1774:H1780)","v":6312969.8653712589},{"$f":"SUM(I1774:I1780)","v":30248657.10009633},{"$f":"SUM(J1774:J1780)","v":124470.16859996784},{"$f":"SUM(K1774:K1780)","v":73758775.029815257},null,null,{"$f":"SUM(N1774:N1780)","v":15075940.794126626},{"$f":"SUM(O1774:O1780)","v":5025313.5980422087},null,{"$f":"SUM(Q1774:Q1780)","v":4734727.3990284437},{"$f":"SUM(R1774:R1780)","v":1578242.4663428147},null,{"$f":"SUM(T1774:T1780)","v":5526031.7839501593},{"$f":"SUM(U1774:U1780)","v":15300086.699691065},{"$f":"SUM(V1774:V1780)","v":5530736.6190256234},{"$f":"SUM(W1774:W1780)","v":926056.30533440481},{"$f":"SUM(X1774:X1780)","v":2965745.6920950795},926056.30533440481,"UACCT182M",0,0,0,0]
[{"$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",{"$f":"+'JAM Download'!E2019","v":33361173.776976008},23980026.830883961,9381146.9460920468,0,0,0,null,0.75,17985020.12316297,5995006.7077209903,0.75,7035860.2095690351,2345286.7365230117,"PLNT",0,0,0,0,0,0,"UACCT186MSG",0,0,0,0]
[{"$f":"ROW()","v":1788},null,null,"SO","LABOR",{"$f":"+'JAM Download'!E2020","v":54947.452030540953},24197.623755866152,4033.0780504377822,18691.79225047135,8024.9579737656686,0,null,0.75,18148.217816899614,6049.4059389665381,0.75,3024.8085378283367,1008.2695126094455,"PLNT",3414.7445862900472,9454.5037506446661,3417.6518822904054,572.24530709810028,1832.6467241481294,572.24530709810028,"UACCT186MSO",0,0,0,0]
[{"$f":"ROW()","v":1789},null,null,"SE","P",{"$f":"+'JAM Download'!E2021","v":6324949.5699645961},6324949.5699645961,0,0,0,0,null,0.75,4743712.1774734473,1581237.392491149,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT186MSE",0,0,0,0]
[{"$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,{"$f":"+'JAM Download'!E2024","v":39741070.798971146},{"$f":"SUM(G1784:G1791)","v":30329174.024604421},{"$f":"SUM(H1784:H1791)","v":9385180.0241424851},{"$f":"SUM(I1784:I1791)","v":18691.79225047135},{"$f":"SUM(J1784:J1791)","v":8024.9579737656686},{"$f":"SUM(K1784:K1791)","v":0},null,null,{"$f":"SUM(N1784:N1791)","v":22746880.518453319},{"$f":"SUM(O1784:O1791)","v":7582293.5061511053},null,{"$f":"SUM(Q1784:Q1791)","v":7038885.0181068638},{"$f":"SUM(R1784:R1791)","v":2346295.0060356213},null,{"$f":"SUM(T1784:T1791)","v":3414.7445862900472},{"$f":"SUM(U1784:U1791)","v":9454.5037506446661},{"$f":"SUM(V1784:V1791)","v":3417.6518822904054},{"$f":"SUM(W1784:W1791)","v":572.24530709810028},{"$f":"SUM(X1784:X1791)","v":1832.6467241481294},572.24530709810028,"UACCT186M",0,0,0,0]
[{"$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":21979618.859756816},{"$f":"(G777+G917+G1106+G1143)*(NetLagDays/365)","v":16049212.932487702},{"$f":"(H777+H917+H1106+H1143)*(NetLagDays/365)","v":2420512.153438969},{"$f":"(I777+I917+I1106+I1143)*(NetLagDays/365)","v":2716141.2275342275},{"$f":"(J777+J917+J1106+J1143)*(NetLagDays/365)","v":641500.9584261392},{"$f":"(K777+K917+K1106+K1143)*(NetLagDays/365)","v":152251.58786978415},null,0.75,{"$f":"+$G1796*$M1796","v":12036909.699365776},{"$f":"+$G1796*(1-$M1796)","v":4012303.2331219255},0.75,{"$f":"+$H1796*$P1796","v":1815384.1150792269},{"$f":"+$H1796*(1-$P1796)","v":605128.03835974226},"PLNT",{"$f":"+$I1796*VLOOKUP($S1796,DisFac,2)","v":496203.27617796103},{"$f":"+$I1796*VLOOKUP($S1796,DisFac,3)","v":1373852.6021952443},{"$f":"+$I1796*VLOOKUP($S1796,DisFac,4)","v":496625.74109846749},{"$f":"+$I1796*VLOOKUP($S1796,DisFac,5)","v":83154.09512605409},{"$f":"+$I1796*VLOOKUP($S1796,DisFac,6)","v":266305.51293650066},83154.09512605409,"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":21979618.859756816},{"$f":"SUM(G1796:G1798)","v":16049212.932487702},{"$f":"SUM(H1796:H1798)","v":2420512.153438969},{"$f":"SUM(I1796:I1798)","v":2716141.2275342275},{"$f":"SUM(J1796:J1798)","v":641500.9584261392},{"$f":"SUM(K1796:K1798)","v":152251.58786978415},null,null,{"$f":"SUM(N1796:N1798)","v":12036909.699365776},{"$f":"SUM(O1796:O1798)","v":4012303.2331219255},null,{"$f":"SUM(Q1796:Q1798)","v":1815384.1150792269},{"$f":"SUM(R1796:R1798)","v":605128.03835974226},null,{"$f":"SUM(T1796:T1798)","v":496203.27617796103},{"$f":"SUM(U1796:U1798)","v":1373852.6021952443},{"$f":"SUM(V1796:V1798)","v":496625.74109846749},{"$f":"SUM(W1796:W1798)","v":83154.09512605409},{"$f":"SUM(X1796:X1798)","v":266305.51293650066},83154.09512605409,"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":-35016.675895136534},-35016.675895136534,0,0,0,0,null,0.75,-26262.5069213524,-8754.1689737841334,0.75,0,0,"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":12945474.515114617},6535539.7321200734,2965861.8639852698,3368933.1154762073,75139.803533067257,0,null,0.75,4901654.7990900548,1633884.9330300184,0.75,2224396.3979889522,741465.46599631745,"PLNT",615459.76776815206,1704041.5573384957,615983.76705301739,103139.18213006179,330308.84118648019,103139.18213006179,"UACCTOWCSO",0,0,0,0]
[{"$f":"ROW()","v":1805},232,null,"SO","PTD",{"$f":"+'JAM Download'!E2039","v":-2291275.6955135409},-1156394.2346015703,-532619.56282334332,-602261.89808862703,0,0,null,0.75,-867295.67595117772,-289098.55865039257,0.75,-399464.67211750749,-133154.89070583583,"PLNT",-110025.32707772027,-304630.35850431694,-110119.00207603068,-18438.121941812209,-59049.088488746929,-18438.121941812209,"UACCTOWCSO",0,0,0,0]
[{"$f":"ROW()","v":1806},25330,null,"SE","P",{"$f":"+'JAM Download'!E2040","v":-968064.54590711591},-968064.54590711591,0,0,0,0,null,0.75,-726048.40943033691,-242016.13647677898,0.75,0,0,"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":-4774715.5812205989},-4774715.5812205989,0,0,0,0,null,0.75,-3581036.6859154492,-1193678.8953051497,0.75,0,0,"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":-623956.09398975444},-623956.09398975444,0,0,0,0,null,0.75,-467967.0704923158,-155989.02349743861,0.75,0,0,"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":4252445.9225884713},{"$f":"SUM(G1802:G1810)","v":-1022607.3994941026},{"$f":"SUM(H1802:H1810)","v":2433242.3011619262},{"$f":"SUM(I1802:I1810)","v":2766671.2173875803},{"$f":"SUM(J1802:J1810)","v":75139.803533067257},{"$f":"SUM(K1802:K1810)","v":0},null,null,{"$f":"SUM(N1802:N1810)","v":-766955.54962057737},{"$f":"SUM(O1802:O1810)","v":-255651.84987352564},null,{"$f":"SUM(Q1802:Q1810)","v":1824931.7258714447},{"$f":"SUM(R1802:R1810)","v":608310.57529048156},null,{"$f":"SUM(T1802:T1810)","v":505434.4406904318},{"$f":"SUM(U1802:U1810)","v":1399411.1988341787},{"$f":"SUM(V1802:V1810)","v":505864.76497698668},{"$f":"SUM(W1802:W1810)","v":84701.060188249583},{"$f":"SUM(X1802:X1810)","v":271259.75269773323},84701.060188249583,"UACCTOWC",0,0,0,0]
[{"$f":"ROW()","v":1812}]
[{"$f":"ROW()","v":1813},"Total Working Capital",null,null,null,{"$f":"'JAM Download'!E2051","v":26232064.782345284},{"$f":"+G1811+G1799","v":15026605.5329936},{"$f":"+H1811+H1799","v":4853754.4546008948},{"$f":"+I1811+I1799","v":5482812.4449218083},{"$f":"+J1811+J1799","v":716640.76195920643},{"$f":"+K1811+K1799","v":152251.58786978415},null,null,{"$f":"+N1811+N1799","v":11269954.149745198},{"$f":"+O1811+O1799","v":3756651.3832483999},null,{"$f":"+Q1811+Q1799","v":3640315.8409506716},{"$f":"+R1811+R1799","v":1213438.6136502237},null,{"$f":"+T1811+T1799","v":1001637.7168683929},{"$f":"+U1811+U1799","v":2773263.8010294233},{"$f":"+V1811+V1799","v":1002490.5060754542},{"$f":"+W1811+W1799","v":167855.15531430367},{"$f":"+X1811+X1799","v":537565.26563423383},167855.15531430367,null,{"$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,{"$f":"'JAM Download'!E2073","v":433456056.16983396},{"$f":"+G1837+G1813+G1792+G1781+G1771+G1763+G1735+G1712+G1690+G1686+G1680","v":274854055.7533927},{"$f":"+H1837+H1813+H1792+H1781+H1771+H1763+H1735+H1712+H1690+H1686+H1680","v":23901732.449436087},{"$f":"+I1837+I1813+I1792+I1781+I1771+I1763+I1735+I1712+I1690+I1686+I1680","v":52658753.022267722},{"$f":"+J1837+J1813+J1792+J1781+J1771+J1763+J1735+J1712+J1690+J1686+J1680","v":860020.31804402161},{"$f":"+K1837+K1813+K1792+K1781+K1771+K1763+K1735+K1712+K1690+K1686+K1680","v":81181494.626693472},null,0,{"$f":"+N1837+N1813+N1792+N1781+N1771+N1763+N1735+N1712+N1690+N1686+N1680","v":122321035.31828403},{"$f":"+O1837+O1813+O1792+O1781+O1771+O1763+O1735+O1712+O1690+O1686+O1680","v":152533020.43510863},{"$f":"+P1837+P1813+P1792+P1781+P1771+P1763+P1735+P1712+P1690+P1686+P1680","v":0},{"$f":"+Q1837+Q1813+Q1792+Q1781+Q1771+Q1763+Q1735+Q1712+Q1690+Q1686+Q1680","v":17926299.337077066},{"$f":"+R1837+R1813+R1792+R1781+R1771+R1763+R1735+R1712+R1690+R1686+R1680","v":5975433.1123590218},null,{"$f":"+T1837+T1813+T1792+T1781+T1771+T1763+T1735+T1712+T1690+T1686+T1680","v":9620061.5432711616},{"$f":"+U1837+U1813+U1792+U1781+U1771+U1763+U1735+U1712+U1690+U1686+U1680","v":26635347.284086503},{"$f":"+V1837+V1813+V1792+V1781+V1771+V1763+V1735+V1712+V1690+V1686+V1680","v":9628252.014254041},{"$f":"+W1837+W1813+W1792+W1781+W1771+W1763+W1735+W1712+W1690+W1686+W1680","v":1612136.7010095424},{"$f":"+X1837+X1813+X1792+X1781+X1771+X1763+X1735+X1712+X1690+X1686+X1680","v":5162955.479646462},1612136.7010095424,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":-14128344.699379824},{"$f":"VLOOKUP($E1851,Func,2)*$F1851","v":-7130497.8212867063},{"$f":"VLOOKUP($E1851,Func,3)*$F1851","v":-3284210.97117892},{"$f":"VLOOKUP($E1851,Func,5)*$F1851","v":-3713635.9069141969},{"$f":"VLOOKUP($E1851,Func,6)*$F1851","v":0},{"$f":"VLOOKUP($E1851,Func,7)*$F1851","v":0},null,0.75,{"$f":"+$G1851*$M1851","v":-5347873.3659650292},{"$f":"+$G1851*(1-$M1851)","v":-1782624.4553216766},0.75,{"$f":"+$H1851*$P1851","v":-2463158.2283841902},{"$f":"+$H1851*(1-$P1851)","v":-821052.74279473},"PLNT",{"$f":"+$I1851*VLOOKUP($S1851,DisFac,2)","v":-678432.43380087346},{"$f":"+$I1851*VLOOKUP($S1851,DisFac,3)","v":-1878395.8295686494},{"$f":"+$I1851*VLOOKUP($S1851,DisFac,4)","v":-679010.04769012937},{"$f":"+$I1851*VLOOKUP($S1851,DisFac,5)","v":-113692.18593519613},{"$f":"+$I1851*VLOOKUP($S1851,DisFac,6)","v":-364105.40991934837},-113692.18593519613,"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":-14128344.699379824},{"$f":"SUM(G1851)","v":-7130497.8212867063},{"$f":"SUM(H1851)","v":-3284210.97117892},{"$f":"SUM(I1851)","v":-3713635.9069141969},{"$f":"SUM(J1851)","v":0},{"$f":"SUM(K1851)","v":0},null,null,{"$f":"SUM(N1851)","v":-5347873.3659650292},{"$f":"SUM(O1851)","v":-1782624.4553216766},null,{"$f":"SUM(Q1851)","v":-2463158.2283841902},{"$f":"SUM(R1851)","v":-821052.74279473},null,{"$f":"SUM(T1851)","v":-678432.43380087346},{"$f":"SUM(U1851)","v":-1878395.8295686494},{"$f":"SUM(V1851)","v":-679010.04769012937},{"$f":"SUM(W1851)","v":-113692.18593519613},{"$f":"SUM(X1851)","v":-364105.40991934837},-113692.18593519613,"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":0},{"$f":"VLOOKUP($E1855,Func,2)*$F1855","v":0},{"$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":0},{"$f":"+$G1855*(1-$M1855)","v":0},0.75,{"$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":-1407040.38060816},{"$f":"VLOOKUP($E1856,Func,2)*$F1856","v":-710125.53712886875},{"$f":"VLOOKUP($E1856,Func,3)*$F1856","v":-327074.22937436728},{"$f":"VLOOKUP($E1856,Func,5)*$F1856","v":-369840.61410492397},{"$f":"VLOOKUP($E1856,Func,6)*$F1856","v":0},{"$f":"VLOOKUP($E1856,Func,7)*$F1856","v":0},null,0.75,{"$f":"+$G1856*$M1856","v":-532594.15284665162},{"$f":"+$G1856*(1-$M1856)","v":-177531.38428221719},0.75,{"$f":"+$H1856*$P1856","v":-245305.67203077546},{"$f":"+$H1856*(1-$P1856)","v":-81768.55734359182},"PLNT",{"$f":"+$I1856*VLOOKUP($S1856,DisFac,2)","v":-67565.015589830815},{"$f":"+$I1856*VLOOKUP($S1856,DisFac,3)","v":-187069.24549236606},{"$f":"+$I1856*VLOOKUP($S1856,DisFac,4)","v":-67622.540097044955},{"$f":"+$I1856*VLOOKUP($S1856,DisFac,5)","v":-11322.59298412036},{"$f":"+$I1856*VLOOKUP($S1856,DisFac,6)","v":-36261.219941561765},-11322.59298412036,"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":-1407040.38060816},{"$f":"SUM(G1855:G1856)","v":-710125.53712886875},{"$f":"SUM(H1855:H1856)","v":-327074.22937436728},-369840.61410492397,0,0,null,null,{"$f":"SUM(N1855:N1856)","v":-532594.15284665162},{"$f":"SUM(O1855:O1856)","v":-177531.38428221719},null,{"$f":"SUM(Q1855:Q1856)","v":-245305.67203077546},{"$f":"SUM(R1855:R1856)","v":-81768.55734359182},null,{"$f":"SUM(T1855:T1856)","v":-67565.015589830815},{"$f":"SUM(U1855:U1856)","v":-187069.24549236606},-67622.540097044955,-11322.59298412036,-36261.219941561765,-11322.59298412036,"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":-627455.69229318167},{"$f":"VLOOKUP($E1860,Func,2)*$F1860","v":-627455.69229318167},{"$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":-470591.76921988628},{"$f":"+$G1860*(1-$M1860)","v":-156863.92307329542},0.75,{"$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":-627455.69229318167},{"$f":"SUM(G1860)","v":-627455.69229318167},{"$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":-470591.76921988628},{"$f":"SUM(O1860)","v":-156863.92307329542},null,{"$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":-785401.74153845687},{"$f":"VLOOKUP($E1865,Func,2)*$F1865","v":-785401.74153845687},{"$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-$M1865)","v":-785401.74153845687},0,{"$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":-785401.74153845687},{"$f":"SUM(G1864:G1865)","v":-785401.74153845687},{"$f":"SUM(H1864:H1865)","v":0},0,0,0,null,null,{"$f":"SUM(N1864:N1865)","v":0},{"$f":"SUM(O1864:O1865)","v":-785401.74153845687},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":-2099103.0174970319},{"$f":"VLOOKUP($E1869,Func,2)*$F1869","v":-2099103.0174970319},{"$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":-1574327.263122774},{"$f":"+$G1869*(1-$M1869)","v":-524775.75437425799},0.75,{"$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":-2099103.0174970319},{"$f":"SUM(G1869:G1869)","v":-2099103.0174970319},{"$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":-1574327.263122774},{"$f":"SUM(O1869:O1869)","v":-524775.75437425799},null,{"$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":-658546.6750029698},{"$f":"+$I1873*VLOOKUP($S1873,DisFac,3)","v":-1823337.5444207522},{"$f":"+$I1873*VLOOKUP($S1873,DisFac,4)","v":-659107.35825933167},{"$f":"+$I1873*VLOOKUP($S1873,DisFac,5)","v":-110359.71644512851},{"$f":"+$I1873*VLOOKUP($S1873,DisFac,6)","v":-353432.99510258686},-110359.71644512851,"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":-6320173.3706841264},{"$f":"VLOOKUP($E1875,Func,2)*$F1875","v":0},{"$f":"VLOOKUP($E1875,Func,3)*$F1875","v":-6320173.3706841264},{"$f":"VLOOKUP($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":-4740130.0280130953},{"$f":"+$H1875*(1-$P1875)","v":-1580043.3426710316},"PLNT",{"$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":-9924957.6599148959},{"$f":"SUM(G1873:G1877)","v":0},{"$f":"SUM(H1873:H1877)","v":-6320173.3706841264},{"$f":"SUM(I1873:I1877)","v":-3604784.289230769},{"$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":-4740130.0280130953},{"$f":"SUM(R1873:R1877)","v":-1580043.3426710316},null,{"$f":"SUM(T1873:T1877)","v":-658546.6750029698},{"$f":"SUM(U1873:U1877)","v":-1823337.5444207522},{"$f":"SUM(V1873:V1877)","v":-659107.35825933167},{"$f":"SUM(W1873:W1877)","v":-110359.71644512851},{"$f":"SUM(X1873:X1877)","v":-353432.99510258686},-110359.71644512851,"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":-23868.33297788144},{"$f":"VLOOKUP($E1881,Func,2)*$F1881","v":-23868.33297788144},{"$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-$M1881)","v":-23868.33297788144},0,{"$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":-23868.33297788144},{"$f":"SUM(G1881)","v":-23868.33297788144},{"$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},{"$f":"SUM(O1881)","v":-23868.33297788144},null,{"$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":-8217151.6553623723},{"$f":"VLOOKUP($E1886,Func,2)*$F1886","v":-3618649.0320030567},{"$f":"VLOOKUP($E1886,Func,3)*$F1886","v":-603129.22171423573},{"$f":"VLOOKUP($E1886,Func,5)*$F1886","v":-2795275.9583334243},{"$f":"VLOOKUP($E1886,Func,6)*$F1886","v":-1200097.4433116554},{"$f":"VLOOKUP($E1886,Func,7)*$F1886","v":0},null,0.75,{"$f":"+$G1886*$M1886","v":-2713986.7740022927},{"$f":"+$G1886*(1-$M1886)","v":-904662.25800076418},0.75,{"$f":"+$H1886*$P1886","v":-452346.91628567677},{"$f":"+$H1886*(1-$P1886)","v":-150782.30542855893},"PLNT",{"$f":"+$I1886*VLOOKUP($S1886,DisFac,2)","v":-510660.15061584505},{"$f":"+$I1886*VLOOKUP($S1886,DisFac,3)","v":-1413879.775572821},{"$f":"+$I1886*VLOOKUP($S1886,DisFac,4)","v":-511094.92404498771},{"$f":"+$I1886*VLOOKUP($S1886,DisFac,5)","v":-85576.788344633489},{"$f":"+$I1886*VLOOKUP($S1886,DisFac,6)","v":-274064.31975513702},-85576.788344633489,"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":-2367851.763789318},{"$f":"VLOOKUP($E1887,Func,2)*$F1887","v":-2367851.763789318},{"$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":-1775888.8228419884},{"$f":"+$G1887*(1-$M1887)","v":-591962.94094732951},0.75,{"$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":-11241833.052997844},{"$f":"SUM(G1885:G1888)","v":-6643330.4296385273},{"$f":"SUM(H1885:H1888)","v":-603129.22171423573},{"$f":"SUM(I1885:I1888)","v":-2795275.9583334243},{"$f":"SUM(J1885:J1888)","v":-1200097.4433116554},{"$f":"SUM(K1885:K1888)","v":0},null,null,{"$f":"SUM(N1885:N1888)","v":-4982497.8222288955},{"$f":"SUM(O1885:O1888)","v":-1660832.6074096318},null,{"$f":"SUM(Q1885:Q1888)","v":-452346.91628567677},{"$f":"SUM(R1885:R1888)","v":-150782.30542855893},null,{"$f":"SUM(T1885:T1888)","v":-510660.15061584505},{"$f":"SUM(U1885:U1888)","v":-1413879.775572821},{"$f":"SUM(V1885:V1888)","v":-511094.92404498771},{"$f":"SUM(W1885:W1888)","v":-85576.788344633489},{"$f":"SUM(X1885:X1888)","v":-274064.31975513702},-85576.788344633489,"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":1542908.0769230765},{"$f":"VLOOKUP($E1892,Func,2)*$F1892","v":1542908.0769230765},{"$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":1157181.0576923075},{"$f":"+$G1892*(1-$M1892)","v":385727.01923076913},0.75,{"$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":38349644.181950547},16888321.96569179,2814818.5671349512,13045620.050409093,5600883.5987147121,0,null,0.75,12666241.474268842,4222080.4914229475,0.75,2111113.9253512137,703704.64178373781,"DISom",1364305.9828664898,10360691.110579085,103371.22078591686,1217251.7361776016,0,1217251.7361776016,"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",{"$f":"+'JAM Download'!E2124","v":1263697.7005540866},0,0,0,1263697.7005540866,0,null,0.75,0,0,0.75,0,0,"CUST",0,0,0,0,0,0,"UACCT190BADDEBT",0,0,0,0]
[{"$f":"ROW()","v":1898},null,null,"TROJP","P",{"$f":"+'JAM Download'!E2125","v":882916.48468535626},882916.48468535626,0,0,0,0,null,0.75,662187.3635140172,220729.12117133907,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT18222TROJP",0,0,0,0]
[{"$f":"ROW()","v":1899},null,null,"SG","P",{"$f":"+'JAM Download'!E2123+'JAM Download'!E2122+'JAM Download'!E2126","v":291506.07380179345},291506.07380179345,0,0,0,0,null,0.75,218629.5553513451,72876.518450448362,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT190SG",0,0,0,0]
[{"$f":"ROW()","v":1900},null,null,"SE","P",{"$f":"+'JAM Download'!E2127","v":-3844078.6962505695},-3844078.6962505695,0,0,0,0,null,0.75,-2883059.0221879273,-961019.67406264239,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT190SE",0,0,0,0]
[{"$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," ",{"$f":"+'JAM Download'!E2131","v":38486593.821664289},{"$f":"SUM(G1892:G1903)","v":15761573.904851448},{"$f":"SUM(H1892:H1903)","v":2814818.5671349512},{"$f":"SUM(I1892:I1903)","v":13045620.050409093},{"$f":"SUM(J1892:J1903)","v":6864581.2992687989},{"$f":"SUM(K1892:K1903)","v":0},null,null,{"$f":"SUM(N1892:N1903)","v":11821180.428638585},{"$f":"SUM(O1892:O1903)","v":3940393.4762128619},null,{"$f":"SUM(Q1892:Q1903)","v":2111113.9253512137},{"$f":"SUM(R1892:R1903)","v":703704.64178373781},null,{"$f":"SUM(T1892:T1903)","v":1364305.9828664898},{"$f":"SUM(U1892:U1903)","v":10360691.110579085},{"$f":"SUM(V1892:V1903)","v":103371.22078591686},{"$f":"SUM(W1892:W1903)","v":1217251.7361776016},{"$f":"SUM(X1892:X1903)","v":0},1217251.7361776016,"UACCT190",0,0,0,0]
[{"$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":0.11383515972336802}]
[{"$f":"ROW()","v":1913},null,null,"S","GP",{"$f":"+'JAM Download'!E2140","v":-1763572995},{"$f":"VLOOKUP($E1913,Func,2)*$F1913","v":-890342131.98282659},{"$f":"VLOOKUP($E1913,Func,3)*$F1913","v":-404041882.29005021},{"$f":"VLOOKUP($E1913,Func,5)*$F1913","v":-458952621.43370354},{"$f":"VLOOKUP($E1913,Func,6)*$F1913","v":-10236359.293419825},{"$f":"VLOOKUP($E1913,Func,7)*$F1913","v":0},null,0.75,{"$f":"+$G1913*$M1913","v":-667756598.98711991},{"$f":"+$G1913*(1-$M1913)","v":-222585532.99570665},0.75,{"$f":"+$H1913*$P1913","v":-303031411.71753764},{"$f":"+$H1913*(1-$P1913)","v":-101010470.57251255},"PLNT",{"$f":"+$I1913*VLOOKUP($S1913,DisFac,2)","v":-83844607.216027915},{"$f":"+$I1913*VLOOKUP($S1913,DisFac,3)","v":-232143029.54836938},{"$f":"+$I1913*VLOOKUP($S1913,DisFac,4)","v":-83915992.083929732},{"$f":"+$I1913*VLOOKUP($S1913,DisFac,5)","v":-14050738.435164507},{"$f":"+$I1913*VLOOKUP($S1913,DisFac,6)","v":-44998254.15021202},-14050738.435164507,"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":3.9580702381867585},3.0035790718496522,0.49341465845979815,0.450567557760299,1.0508950117009929E-2,0,null,0.75,2.2526843038872393,0.75089476796241306,0.75,0.37006099384484858,0.12335366461494954,"PLNT",8.2312766373760185E-2,0.22790177676279988,8.2382847040237447E-2,1.3794031466002494E-2,4.4176136117498981E-2,1.3794031466002494E-2,"UACCT282DITBAL",0,0,0,0]
[{"$f":"ROW()","v":1915},null,null,"SNP","PT",{"$f":"+'JAM Download'!E2142","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]
[{"$f":"ROW()","v":1916},null,null,"SO","LABOR",{"$f":"+'JAM Download'!E2143","v":8336535.569758743},3671223.0265435181,611891.8599610416,2835887.4743088093,1217533.2089453742,0,null,0.75,2753417.2699076384,917805.75663587952,0.75,458918.89497078117,152972.9649902604,"DISom",296576.03341087035,2252231.3260803944,22471.078346452323,264609.0364710922,0,264609.0364710922,"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":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"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",{"$f":"+'JAM Download'!E2146","v":0},0,0,0,0,0,null,0.75,0,0,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT282SNPD",0,0,0,0]
[{"$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",{"$f":"+'JAM Download'!E2153","v":-2235667.0390192214},{"$f":"VLOOKUP($E1926,Func,2)*$F1926","v":-2235667.0390192214},{"$f":"VLOOKUP($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,-1676750.2792644161,-558916.75975480536,0.75,0,0,"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",{"$f":"+'JAM Download'!E2154","v":-6170043.7907124935},{"$f":"VLOOKUP($E1927,Func,2)*$F1927","v":-6170043.7907124935},{"$f":"VLOOKUP($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,-4627532.8430343699,-1542510.9476781234,0.75,0,0,"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,{"$f":"+'JAM Download'!E2155","v":-1763642166.3019028},{"$f":"SUM(G1913:G1927)","v":-895076616.78243577},{"$f":"SUM(H1913:H1927)","v":-403429989.93667454},{"$f":"SUM(I1913:I1927)","v":-456116733.50882721},{"$f":"SUM(J1913:J1927)","v":-9018826.0739654992},{"$f":"SUM(K1913:K1927)","v":0},null,null,{"$f":"SUM(N1913:N1927)","v":-671307462.5868268},{"$f":"SUM(O1913:O1927)","v":-223769154.19560894},null,{"$f":"SUM(Q1913:Q1927)","v":-302572492.45250589},{"$f":"SUM(R1913:R1927)","v":-100857497.48416863},null,{"$f":"SUM(T1913:T1927)","v":-83548031.100304276},{"$f":"SUM(U1913:U1927)","v":-229890797.99438721},{"$f":"SUM(V1913:V1927)","v":-83893520.923200443},{"$f":"SUM(W1913:W1927)","v":-13786129.384899383},{"$f":"SUM(X1913:X1927)","v":-44998254.106035881},-13786129.384899383,"UACCT282",{"$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":-4407565.692307692},{"$f":"VLOOKUP($E1931,Func,2)*$F1931","v":-2225165.3016174664},{"$f":"VLOOKUP($E1931,Func,3)*$F1931","v":-1009791.5672818795},{"$f":"VLOOKUP($E1931,Func,5)*$F1931","v":-1147025.8585048656},{"$f":"VLOOKUP($E1931,Func,6)*$F1931","v":-25582.964903481203},{"$f":"VLOOKUP($E1931,Func,7)*$F1931","v":0},null,0.75,{"$f":"+$G1931*$M1931","v":-1668873.9762130999},{"$f":"+$G1931*(1-$M1931)","v":-556291.32540436659},0.75,{"$f":"+$H1931*$P1931","v":-757343.67546140961},{"$f":"+$H1931*(1-$P1931)","v":-252447.89182046987},"PLNT",{"$f":"+$I1931*VLOOKUP($S1931,DisFac,2)","v":-209546.53722761196},{"$f":"+$I1931*VLOOKUP($S1931,DisFac,3)","v":-580177.65958463424},{"$f":"+$I1931*VLOOKUP($S1931,DisFac,4)","v":-209724.94407303657},{"$f":"+$I1931*VLOOKUP($S1931,DisFac,5)","v":-35115.956557511337},{"$f":"+$I1931*VLOOKUP($S1931,DisFac,6)","v":-112460.76106207145},-35115.956557511337,"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":-2397052.550536254},-2397052.550536254,0,0,0,0,null,0.75,-1797789.4129021903,-599263.13763406349,0.75,0,0,"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":-9451822.5698837582},-9451822.5698837582,0,0,0,0,null,0.75,-7088866.9274128191,-2362955.6424709396,0.75,0,0,"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":-57587143.078673027},-25360084.406069282,-4226828.2541822847,-19589751.206779081,-8410479.2116423789,0,null,0.75,-19020063.304551963,-6340021.1015173206,0.75,-3170121.1906367135,-1056707.0635455712,"DISom",-2048688.730087355,-15557969.678886,-155225.77610817662,-1827867.0216975494,0,-1827867.0216975494,"UACCT283SO",0,0,0,0]
[{"$f":"ROW()","v":1935},null,null,"GPS","GP",{"$f":"+'JAM Download'!E2162","v":-3443809.8256337489},-1738611.8924429086,-788991.1039367154,-896217.82124972646,-19989.00800439878,0,null,0.75,-1303958.9193321816,-434652.97311072715,0.75,-591743.32795253652,-197247.77598417885,"PLNT",-163727.20776264739,-453316.33472367853,-163866.6042663242,-27437.520997212421,-87870.15349986394,-27437.520997212421,"UACCT283GPS",0,0,0,0]
[{"$f":"ROW()","v":1936},null,null,"SNP","PTD",{"$f":"+'JAM Download'!E2163","v":-1190865.8751777364},-601023.45384964137,-276823.28366698098,-313019.13766111387,0,0,null,0.75,-450767.59038723103,-150255.86346241034,0.75,-207617.46275023575,-69205.820916745244,"PLNT",-57184.479230797879,-158328.34922322296,-57233.1658026773,-9583.0153769203007,-30690.12802749543,-9583.0153769203007,"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":-470886.74576938065},-470886.74576938065,0,0,0,0,null,0.75,-353165.0593270355,-117721.68644234516,0.75,0,0,"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," ",{"$f":"+'JAM Download'!E2168","v":-78949146.337981597},{"$f":"SUM(G1931:G1940)","v":-42244646.920168698},{"$f":"SUM(H1931:H1940)","v":-6302434.2090678606},{"$f":"SUM(I1931:I1940)","v":-21946014.024194788},{"$f":"SUM(J1931:J1940)","v":-8456051.1845502593},{"$f":"SUM(K1931:K1940)","v":0},null,null,{"$f":"SUM(N1931:N1940)","v":-31683485.19012652},{"$f":"SUM(O1931:O1940)","v":-10561161.730042174},null,{"$f":"SUM(Q1931:Q1940)","v":-4726825.656800895},{"$f":"SUM(R1931:R1940)","v":-1575608.5522669652},null,{"$f":"SUM(T1931:T1940)","v":-2479146.954308412},{"$f":"SUM(U1931:U1940)","v":-16749792.022417536},{"$f":"SUM(V1931:V1940)","v":-586050.4902502147},{"$f":"SUM(W1931:W1940)","v":-1900003.5146291936},{"$f":"SUM(X1931:X1940)","v":-231021.04258943084},-1900003.5146291936,"UACCT283",0,0,0,0]
[{"$f":"ROW()","v":1942}]
[{"$f":"ROW()","v":1943},"TOTAL ACCUMULATED DEF INCOME TAX",null,null,null,{"$f":"+'JAM Download'!E2170","v":-1804104718.8182199},{"$f":"+G1941+G1928+G1910+G1904","v":-921559689.7977531},{"$f":"+H1941+H1928+H1910+H1904","v":-406917605.57860744},{"$f":"+I1941+I1928+I1910+I1904","v":-465017127.48261291},{"$f":"+J1941+J1928+J1910+J1904","v":-10610295.959246961},{"$f":"+K1941+K1928+K1910+K1904","v":0},null,null,{"$f":"+N1941+N1928+N1910+N1904","v":-691169767.34831476},{"$f":"+O1941+O1928+O1910+O1904","v":-230389922.44943827},null,{"$f":"+Q1941+Q1928+Q1910+Q1904","v":-305188204.18395555},{"$f":"+R1941+R1928+R1910+R1904","v":-101729401.39465186},null,{"$f":"+T1941+T1928+T1910+T1904","v":-84662872.071746185},{"$f":"+U1941+U1928+U1910+U1904","v":-236279898.90622568},{"$f":"+V1941+V1928+V1910+V1904","v":-84376200.192664742},{"$f":"+W1941+W1928+W1910+W1904","v":-14468881.163350977},{"$f":"+X1941+X1928+X1910+X1904","v":-45229275.148625314},-14468881.163350977,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":-80741.263229999779},-40749.671231812586,-18768.74808543214,-21222.843912755045,0,0,null,0.75,-30562.253423859438,-10187.417807953147,0.75,-14076.561064074105,-4692.1870213580351,"PLNT",-3877.1344334266014,-10734.736117529292,-3880.4354057676687,-649.73292392779013,-2080.8050321036931,-649.73292392779013,"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":-80741.263229999779},{"$f":"SUM(G1946:G1953)","v":-40749.671231812586},{"$f":"SUM(H1946:H1953)","v":-18768.74808543214},{"$f":"SUM(I1946:I1953)","v":-21222.843912755045},{"$f":"SUM(J1946:J1953)","v":0},{"$f":"SUM(K1946:K1953)","v":0},null,null,{"$f":"SUM(N1946:N1953)","v":-30562.253423859438},{"$f":"SUM(O1946:O1953)","v":-10187.417807953147},null,{"$f":"SUM(Q1946:Q1953)","v":-14076.561064074105},{"$f":"SUM(R1946:R1953)","v":-4692.1870213580351},null,{"$f":"SUM(T1946:T1953)","v":-3877.1344334266014},{"$f":"SUM(U1946:U1953)","v":-10734.736117529292},{"$f":"SUM(V1946:V1953)","v":-3880.4354057676687},{"$f":"SUM(W1946:W1953)","v":-649.73292392779013},{"$f":"SUM(X1946:X1953)","v":-2080.8050321036931},-649.73292392779013,"UACCT255",0,0,0,0]
[{"$f":"ROW()","v":1955}]
[{"$f":"ROW()","v":1956},"TOTAL RATE DRB DEDUCTIONS",null,null,null,{"$f":"+'JAM Download'!E2182","v":-1860049232.2209649},{"$f":"+G1954+G1941+G1928+G1910+G1904+G1882+G1878+G1844+G1866+G1852+G1848+G1870+G1889+G1857+G1861","v":-939620222.04134548},{"$f":"+H1954+H1941+H1928+H1910+H1904+H1882+H1878+H1844+H1866+H1852+H1848+H1870+H1889+H1857+H1861","v":-417470962.11964458},-475521887.09510899,-27436160.96486631,0,null,{"$f":"+M1954+M1943+M1878+M1844+M1852+M1848+M1870+M1889","v":0},{"$f":"+N1954+N1941+N1928+N1910+N1904+N1882+N1878+N1844+N1866+N1852+N1848+N1870+N1889+N1857+N1861","v":-704108213.97512186},-235512008.06622365,{"$f":"+P1954+P1943+P1878+P1844+P1852+P1848+P1870+P1889","v":0},{"$f":"+Q1954+Q1941+Q1928+Q1910+Q1904+Q1882+Q1878+Q1844+Q1866+Q1852+Q1848+Q1870+Q1889+Q1857+Q1861","v":-313103221.58973342},-104367740.52991115,null,{"$f":"+T1954+T1941+T1928+T1910+T1904+T1882+T1878+T1844+T1866+T1852+T1848+T1870+T1889+T1857+T1861","v":-86581953.481189132},-241593316.03739777,-86296915.498161986,-14790482.179983981,-46259219.898376055,-14790482.179983981,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",{"$f":"+'JAM Download'!E2188","v":-319148811.68800676},{"$f":"VLOOKUP($E1960,Func,2)*$F1960","v":-319148811.68800676},{"$f":"VLOOKUP($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*$M1960","v":-239361608.76600507},{"$f":"+$G1960*(1-$M1960)","v":-79787202.92200169},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":-338702112.1270113},{"$f":"VLOOKUP($E1961,Func,2)*$F1961","v":-338702112.1270113},{"$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":-254026584.09525847},{"$f":"+$G1961*(1-$M1961)","v":-84675528.031752825},null,{"$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",{"$f":"+'JAM Download'!E2190","v":-379909377.32965946},{"$f":"VLOOKUP($E1962,Func,2)*$F1962","v":-379909377.32965946},{"$f":"VLOOKUP($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*$M1962","v":-284932032.9972446},{"$f":"+$G1962*(1-$M1962)","v":-94977344.332414865},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":-73881999.789204523},{"$f":"VLOOKUP($E1963,Func,2)*$F1963","v":-73881999.789204523},{"$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":-55411499.841903389},{"$f":"+$G1963*(1-$M1963)","v":-18470499.947301131},null,null,null,null,null,null,null,null,null,null,"UACCT108SSGCH",{"$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,{"$f":"+'JAM Download'!E2193","v":-1111642300.933882},{"$f":"SUM(G1960:G1963)","v":-1111642300.933882},{"$f":"SUM(H1960:H1963)","v":0},{"$f":"SUM(I1960:I1963)","v":0},{"$f":"SUM(J1960:J1963)","v":0},{"$f":"SUM(K1960:K1963)","v":0},null,null,{"$f":"SUM(N1960:N1963)","v":-833731725.70041156},{"$f":"SUM(O1960:O1963)","v":-277910575.2334705},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",{"$f":"+'JAM Download'!E2204+'JAM Download'!E2205","v":-69168357.539048657},{"$f":"VLOOKUP($E1974,Func,2)*$F1974","v":-69168357.539048657},{"$f":"VLOOKUP($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*$M1974","v":-51876268.154286489},{"$f":"+$G1974*(1-$M1974)","v":-17292089.384762164},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":-46417324.463000849},{"$f":"VLOOKUP($E1975,Func,2)*$F1975","v":-46417324.463000849},{"$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":-34812993.34725064},{"$f":"+$G1975*(1-$M1975)","v":-11604331.115750212},null,{"$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",{"$f":"'JAM Download'!E2207","v":-11217012.880051106},{"$f":"VLOOKUP($E1976,Func,2)*$F1976","v":-11217012.880051106},{"$f":"VLOOKUP($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*$M1976","v":-8412759.6600383297},{"$f":"+$G1976*(1-$M1976)","v":-2804253.2200127766},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":-126802694.88210061},{"$f":"SUM(G1974:G1976)","v":-126802694.88210061},{"$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":-95102021.161575466},{"$f":"SUM(O1974:O1976)","v":-31700673.720525153},null,{"$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",{"$f":"+'JAM Download'!E2212","v":84504.36814432028},{"$f":"VLOOKUP($E1981,Func,2)*$F1981","v":84504.36814432028},{"$f":"VLOOKUP($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*$M1981","v":63378.276108240214},{"$f":"+$G1981*(1-$M1981)","v":21126.09203608007},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":-206366739.45549339},{"$f":"VLOOKUP($E1982,Func,2)*$F1982","v":-206366739.45549339},{"$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":-154775054.59162003},{"$f":"+$G1982*(1-$M1982)","v":-51591684.863873348},null,{"$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",{"$f":"+'JAM Download'!E2214","v":-117695958.53171074},{"$f":"VLOOKUP($E1983,Func,2)*$F1983","v":-117695958.53171074},{"$f":"VLOOKUP($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*$M1983","v":-88271968.898783058},{"$f":"+$G1983*(1-$M1983)","v":-29423989.632927686},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":-11514132.437452823},{"$f":"VLOOKUP($E1984,Func,2)*$F1984","v":-11514132.437452823},{"$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":-8635599.3280896172},{"$f":"+$G1984*(1-$M1984)","v":-2878533.1093632057},null,null,null,null,null,null,null,null,null,null,"UACCT108OPSSGCT",0,0,0,0]
[{"$f":"ROW()","v":1985},null,null,null,null,{"$f":"+'JAM Download'!E2216","v":-335492326.05651259},{"$f":"SUM(G1980:G1984)","v":-335492326.05651259},{"$f":"SUM(H1980:H1984)","v":0},{"$f":"SUM(I1980:I1984)","v":0},{"$f":"SUM(J1980:J1984)","v":0},{"$f":"SUM(K1980:K1984)","v":0},null,null,{"$f":"SUM(N1980:N1984)","v":-251619244.54238448},{"$f":"SUM(O1980:O1984)","v":-83873081.514128149},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":-1573937321.8724952},{"$f":"+G1985+G1977+G1970+G1964+G1990+G1996","v":-1573937321.8724952},{"$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":-1180452991.4043715},{"$f":"+O1985+O1977+O1970+O1964+O1990+O1996","v":-393484330.46812379},{"$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",{"$f":"+'JAM Download'!E2236","v":-163899980.21430385},{"$f":"VLOOKUP($E2001,Func,2)*$F2001","v":0},{"$f":"VLOOKUP($E2001,Func,3)*$F2001","v":-163899980.21430385},{"$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*$P2001","v":-122924985.16072789},{"$f":"+$H2001*(1-$P2001)","v":-40974995.053575963},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":-177051860.75209916},{"$f":"VLOOKUP($E2002,Func,2)*$F2002","v":0},{"$f":"VLOOKUP($E2002,Func,3)*$F2002","v":-177051860.75209916},{"$f":"VLOOKUP($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":-132788895.56407437},{"$f":"+$H2002*(1-$P2002)","v":-44262965.188024789},null,null,null,null,null,null,null,"UACCT108TPDGU",{"$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",{"$f":"+'JAM Download'!E2238","v":-268914554.17036039},{"$f":"VLOOKUP($E2003,Func,2)*$F2003","v":0},{"$f":"VLOOKUP($E2003,Func,3)*$F2003","v":-268914554.17036039},{"$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*$P2003","v":-201685915.6277703},{"$f":"+$H2003*(1-$P2003)","v":-67228638.542590097},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":-609866395.13676333},{"$f":"SUM(G2001:G2003)","v":0},{"$f":"SUM(H2001:H2003)","v":-609866395.13676333},{"$f":"SUM(I2001:I2003)","v":0},{"$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":-457399796.35257256},{"$f":"SUM(R2001:R2003)","v":-152466598.78419083},null,{"$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":-3360196.2576226606},{"$f":"VLOOKUP($E2007,Func,2)*$F2007","v":0},{"$f":"VLOOKUP($E2007,Func,3)*$F2007","v":0},{"$f":"VLOOKUP($E2007,Func,5)*$F2007","v":-3360196.2576226606},{"$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":-891599.23557136557},{"$f":"+$I2007*VLOOKUP($S2007,DisFac,3)","v":-2468597.0220512953},{"$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":-3360196.2576226606},{"$f":"SUM(G2007)","v":0},{"$f":"SUM(H2007)","v":0},{"$f":"SUM(I2007)","v":-3360196.2576226606},{"$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":-891599.23557136557},{"$f":"SUM(U2007)","v":-2468597.0220512953},{"$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":-8915903.9065797944},{"$f":"VLOOKUP($E2011,Func,2)*$F2011","v":0},{"$f":"VLOOKUP($E2011,Func,3)*$F2011","v":0},{"$f":"VLOOKUP($E2011,Func,5)*$F2011","v":-8915903.9065797944},{"$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":-2365758.5742204557},{"$f":"+$I2011*VLOOKUP($S2011,DisFac,3)","v":-6550145.3323593391},{"$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":-8915903.9065797944},{"$f":"SUM(G2011)","v":0},{"$f":"SUM(H2011)","v":0},{"$f":"SUM(I2011)","v":-8915903.9065797944},{"$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":-2365758.5742204557},{"$f":"SUM(U2011)","v":-6550145.3323593391},{"$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":-98103208.506054446},{"$f":"VLOOKUP($E2015,Func,2)*$F2015","v":0},{"$f":"VLOOKUP($E2015,Func,3)*$F2015","v":0},{"$f":"VLOOKUP($E2015,Func,5)*$F2015","v":-98103208.506054446},{"$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":-98103208.506054446},{"$f":"+$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":-98103208.506054446},{"$f":"SUM(G2015)","v":0},{"$f":"SUM(H2015)","v":0},{"$f":"SUM(I2015)","v":-98103208.506054446},{"$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":-98103208.506054446},{"$f":"SUM(U2015)","v":0},{"$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":-174009382.47800928},{"$f":"VLOOKUP($E2019,Func,2)*$F2019","v":0},{"$f":"VLOOKUP($E2019,Func,3)*$F2019","v":0},{"$f":"VLOOKUP($E2019,Func,5)*$F2019","v":-174009382.47800928},{"$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($S2019,DisFac,3)","v":-174009382.47800928},{"$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":-174009382.47800928},{"$f":"SUM(G2019)","v":0},{"$f":"SUM(H2019)","v":0},{"$f":"SUM(I2019)","v":-174009382.47800928},{"$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},{"$f":"SUM(U2019)","v":-174009382.47800928},{"$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":-86471349.601963431},{"$f":"VLOOKUP($E2023,Func,2)*$F2023","v":0},{"$f":"VLOOKUP($E2023,Func,3)*$F2023","v":0},{"$f":"VLOOKUP($E2023,Func,5)*$F2023","v":-86471349.601963431},{"$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($S2023,DisFac,3)","v":-86471349.601963431},{"$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":-86471349.601963431},{"$f":"SUM(G2023)","v":0},{"$f":"SUM(H2023)","v":0},{"$f":"SUM(I2023)","v":-86471349.601963431},{"$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},{"$f":"SUM(U2023)","v":-86471349.601963431},{"$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":-64173863.715675086},{"$f":"VLOOKUP($E2027,Func,2)*$F2027","v":0},{"$f":"VLOOKUP($E2027,Func,3)*$F2027","v":0},{"$f":"VLOOKUP($E2027,Func,5)*$F2027","v":-64173863.715675086},{"$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($S2027,DisFac,3)","v":-64173863.715675086},{"$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":-64173863.715675086},{"$f":"SUM(G2027)","v":0},{"$f":"SUM(H2027)","v":0},{"$f":"SUM(I2027)","v":-64173863.715675086},{"$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},{"$f":"SUM(U2027)","v":-64173863.715675086},{"$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":-181161252.55483162},{"$f":"VLOOKUP($E2031,Func,2)*$F2031","v":0},{"$f":"VLOOKUP($E2031,Func,3)*$F2031","v":0},{"$f":"VLOOKUP($E2031,Func,5)*$F2031","v":-181161252.55483162},{"$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($S2031,DisFac,3)","v":-181161252.55483162},{"$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":-181161252.55483162},{"$f":"SUM(G2031)","v":0},{"$f":"SUM(H2031)","v":0},{"$f":"SUM(I2031)","v":-181161252.55483162},{"$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},{"$f":"SUM(U2031)","v":-181161252.55483162},{"$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":-106924707.95047767},{"$f":"VLOOKUP($E2035,Func,2)*$F2035","v":0},{"$f":"VLOOKUP($E2035,Func,3)*$F2035","v":0},{"$f":"VLOOKUP($E2035,Func,5)*$F2035","v":-106924707.95047767},{"$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":-106924707.95047767},{"$f":"+$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":-106924707.95047767},{"$f":"SUM(G2035)","v":0},{"$f":"SUM(H2035)","v":0},{"$f":"SUM(I2035)","v":-106924707.95047767},{"$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":-106924707.95047767},{"$f":"SUM(W2035)","v":0},{"$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":-68238648.668842077},{"$f":"VLOOKUP($E2039,Func,2)*$F2039","v":0},{"$f":"VLOOKUP($E2039,Func,3)*$F2039","v":0},{"$f":"VLOOKUP($E2039,Func,5)*$F2039","v":-68238648.668842077},{"$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":-68238648.668842077},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":-68238648.668842077},{"$f":"SUM(G2039)","v":0},{"$f":"SUM(H2039)","v":0},{"$f":"SUM(I2039)","v":-68238648.668842077},{"$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":-68238648.668842077},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":-27116856.64456293},{"$f":"VLOOKUP($E2043,Func,2)*$F2043","v":0},{"$f":"VLOOKUP($E2043,Func,3)*$F2043","v":0},{"$f":"VLOOKUP($E2043,Func,5)*$F2043","v":-27116856.64456293},{"$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($S2043,DisFac,5)","v":-27116856.64456293},{"$f":"+$I2043*VLOOKUP($S2043,DisFac,6)","v":0},-27116856.64456293,"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":-27116856.64456293},{"$f":"SUM(G2043)","v":0},{"$f":"SUM(H2043)","v":0},{"$f":"SUM(I2043)","v":-27116856.64456293},{"$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},{"$f":"SUM(W2043)","v":-27116856.64456293},{"$f":"SUM(X2043)","v":0},-27116856.64456293,"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":-3491327.7789791804},{"$f":"VLOOKUP($E2047,Func,2)*$F2047","v":0},{"$f":"VLOOKUP($E2047,Func,3)*$F2047","v":0},{"$f":"VLOOKUP($E2047,Func,5)*$F2047","v":-3491327.7789791804},{"$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($S2047,DisFac,3)","v":-3491327.7789791804},{"$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":-3491327.7789791804},{"$f":"SUM(G2047)","v":0},{"$f":"SUM(H2047)","v":0},{"$f":"SUM(I2047)","v":-3491327.7789791804},{"$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},{"$f":"SUM(U2047)","v":-3491327.7789791804},{"$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":-12247790.932337198},{"$f":"VLOOKUP($E2055,Func,2)*$F2055","v":0},{"$f":"VLOOKUP($E2055,Func,3)*$F2055","v":0},{"$f":"VLOOKUP($E2055,Func,5)*$F2055","v":-12247790.932337198},{"$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($S2055,DisFac,3)","v":-12247790.932337198},{"$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":-12247790.932337198},{"$f":"SUM(G2055)","v":0},{"$f":"SUM(H2055)","v":0},{"$f":"SUM(I2055)","v":-12247790.932337198},{"$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},{"$f":"SUM(U2055)","v":-12247790.932337198},{"$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":553642.34586556593},{"$f":"+$I2067*VLOOKUP($S2067,DisFac,3)","v":1532885.8435027606},{"$f":"+$I2067*VLOOKUP($S2067,DisFac,4)","v":554113.71411495889},{"$f":"+$I2067*VLOOKUP($S2067,DisFac,5)","v":92779.774951356463},{"$f":"+$I2067*VLOOKUP($S2067,DisFac,6)","v":297132.27618073818},92779.774951356463,"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":553642.34586556593},{"$f":"SUM(U2067)","v":1532885.8435027606},{"$f":"SUM(V2067)","v":554113.71411495889},{"$f":"SUM(W2067)","v":92779.774951356463},{"$f":"SUM(X2067)","v":297132.27618073818},92779.774951356463,"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":-831183935.04132009},{"$f":"+G2056+G2052+G2048+G2044+G2040+G2036+G2032+G2028+G2024+G2020+G2016+G2012+G2008+G2064+G2060+G2068","v":0},{"$f":"+H2056+H2052+H2048+H2044+H2040+H2036+H2032+H2028+H2024+H2020+H2016+H2012+H2008+H2064+H2060+H2068","v":0},{"$f":"+I2056+I2052+I2048+I2044+I2040+I2036+I2032+I2028+I2024+I2020+I2016+I2012+I2008+I2064+I2060+I2068","v":-831183935.04131997},{"$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":-100806923.9699807},{"$f":"+U2056+U2052+U2048+U2044+U2040+U2036+U2032+U2028+U2024+U2020+U2016+U2012+U2008+U2064+U2060+U2068","v":-529040823.5727036},{"$f":"+V2056+V2052+V2048+V2044+V2040+V2036+V2032+V2028+V2024+V2020+V2016+V2012+V2008+V2064+V2060+V2068","v":-106370594.23636271},{"$f":"+W2056+W2052+W2048+W2044+W2040+W2036+W2032+W2028+W2024+W2020+W2016+W2012+W2008+W2064+W2060+W2068","v":-27024076.869611572},{"$f":"+X2056+X2052+X2048+X2044+X2040+X2036+X2032+X2028+X2024+X2020+X2016+X2012+X2008+X2064+X2060+X2068","v":-67941516.392661333},-27024076.869611572,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":-68614064.873244792},{"$f":"VLOOKUP($E2074,Func,2)*$F2074","v":0},{"$f":"VLOOKUP($E2074,Func,3)*$F2074","v":-19565718.228693809},{"$f":"VLOOKUP($E2074,Func,5)*$F2074","v":-49048346.644550994},{"$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":-14674288.671520356},{"$f":"+$H2074*(1-$P2074)","v":-4891429.5571734523},"PLNT",{"$f":"+$I2074*VLOOKUP($S2074,DisFac,2)","v":-8960487.7866505608},{"$f":"+$I2074*VLOOKUP($S2074,DisFac,3)","v":-24809166.028588474},{"$f":"+$I2074*VLOOKUP($S2074,DisFac,4)","v":-8968116.6999250632},{"$f":"+$I2074*VLOOKUP($S2074,DisFac,5)","v":-1501604.8655022571},{"$f":"+$I2074*VLOOKUP($S2074,DisFac,6)","v":-4808971.2638846366},-1501604.8655022571,"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":-261523.88828142549},-179054.02376244953,-82469.864518975941,0,0,0,null,0.75,-134290.51782183716,-44763.505940612384,0.75,-61852.398389231952,-20617.466129743985,"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":-312086.30991197465},-213671.91317827601,-98414.396733698639,0,0,0,null,0.75,-160253.934883707,-53417.978294569002,0.75,-73810.797550273972,-24603.59918342466,"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":-33227953.669300091},-16286745.753519595,-16941207.915780496,0,0,0,null,0.75,-12215059.315139696,-4071686.4383798987,0.75,-12705905.936835371,-4235301.978945124,"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":-3952231.4961808431},0,0,0,-3952231.4961808431,0,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":-33008074.218529142},-16658993.414169988,-7672907.3216015194,-8676173.4827576336,0,0,null,0.75,-12494245.06062749,-4164748.3535424969,0.75,-5754680.49120114,-1918226.8304003798,"PLNT",-1585022.7753955908,-4388499.1676979149,-1586372.2556448269,-265619.23503894266,-850660.04898035841,-265619.23503894266,"UACCT108GPSO",0,0,0,0]
[{"$f":"ROW()","v":2080},null,null,"SE","P",{"$f":"+'JAM Download'!E2324","v":-124665.05058102097},-124665.05058102097,0,0,0,0,null,0,0,-124665.05058102097,0,0,0,"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":-24237.992943129862},-24237.992943129862,0,0,0,0,null,0.75,-18178.494707347396,-6059.4982357824656,0.75,0,0,"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",{"$f":"+'JAM Download'!E2326","v":-848183.97209048551},-848183.97209048551,0,0,0,0,null,0.75,-636137.97906786413,-212045.99302262138,0.75,0,0,"PLNT",0,0,0,0,0,0,"UACCT108GPSSGCH",0,0,0,0]
[{"$f":"ROW()","v":2083},null,null,null,null,{"$f":"+'JAM Download'!E2327","v":-140373021.4710629},{"$f":"SUM(G2074:G2082)","v":-34335552.120244943},{"$f":"SUM(H2074:H2082)","v":-44360717.727328502},{"$f":"SUM(I2074:I2082)","v":-57724520.127308629},{"$f":"SUM(J2074:J2082)","v":-3952231.4961808431},{"$f":"SUM(K2074:K2082)","v":0},null,null,{"$f":"SUM(N2074:N2082)","v":-25658165.302247941},{"$f":"SUM(O2074:O2082)","v":-8677386.8179970011},null,{"$f":"SUM(Q2074:Q2082)","v":-33270538.295496374},{"$f":"SUM(R2074:R2082)","v":-11090179.431832125},null,{"$f":"SUM(T2074:T2082)","v":-10545510.562046152},{"$f":"SUM(U2074:U2082)","v":-29197665.196286388},{"$f":"SUM(V2074:V2082)","v":-10554488.955569889},{"$f":"SUM(W2074:W2082)","v":-1767224.1005411998},{"$f":"SUM(X2074:X2082)","v":-5659631.3128649946},-1767224.1005411998,"UACCT108GP",0,0,0,0]
[{"$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",{"$f":"+'JAM Download'!E2332","v":-79549346.432533339},{"$f":"VLOOKUP($E2089,Func,2)*$F2089","v":-79549346.432533339},{"$f":"VLOOKUP($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":-79549346.432533339},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":-79549346.432533339},{"$f":"SUM(G2087:G2089)","v":-79549346.432533339},{"$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},{"$f":"SUM(O2087:O2089)","v":-79549346.432533339},null,{"$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":-79549346.432533339},{"$f":"+G2090+G2093","v":-79549346.432533339},{"$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},{"$f":"+O2090+O2093","v":-79549346.432533339},null,{"$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":-219922367.90359622},{"$f":"+G2083+G2090","v":-113884898.55277827},{"$f":"+H2083+H2094+H2101+H2109","v":-44360717.727328502},{"$f":"+I2083+I2094+I2101+I2109","v":-57724520.127308629},{"$f":"+J2083+J2094+J2101+J2109","v":-3952231.4961808431},{"$f":"+K2083+K2094+K2101+K2109","v":0},null,null,{"$f":"+N2083+N2090","v":-25658165.302247941},{"$f":"+O2083+O2090","v":-88226733.250530332},null,{"$f":"+Q2083+Q2090","v":-33270538.295496374},-11090179.431832125,null,-10545510.562046152,-29197665.196286388,-10554488.955569889,-1767224.1005411998,-5659631.3128649946,-1767224.1005411998,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":-3234910019.954175},{"$f":"+G2112+G2071+G2004+G1998","v":-1687822220.4252734},{"$f":"+H2112+H2071+H2004+H1998","v":-654227112.86409187},{"$f":"+I2112+I2071+I2004+I1998","v":-888908455.16862857},{"$f":"+J2112+J2071+J2004+J1998","v":-3952231.4961808431},{"$f":"+K2112+K2071+K2004+K1998","v":0},null,null,{"$f":"+N2112+N2071+N2004+N1998","v":-1206111156.7066195},{"$f":"+O2112+O2071+O2004+O1998","v":-481711063.71865416},null,{"$f":"+Q2112+Q2071+Q2004+Q1998","v":-490670334.6480689},{"$f":"+R2112+R2071+R2004+R1998","v":-163556778.21602297},null,{"$f":"+T2112+T2071+T2004+T1998","v":-111352434.53202686},{"$f":"+U2112+U2071+U2004+U1998","v":-558238488.76899004},{"$f":"+V2112+V2071+V2004+V1998","v":-116925083.1919326},{"$f":"+W2112+W2071+W2004+W1998","v":-28791300.970152773},{"$f":"+X2112+X2071+X2004+X1998","v":-73601147.705526322},-28791300.970152773,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":-14668.07499999999},{"$f":"VLOOKUP($E2125,Func,2)*$F2125","v":0},{"$f":"VLOOKUP($E2125,Func,3)*$F2125","v":-4182.6908657507111},{"$f":"VLOOKUP($E2125,Func,5)*$F2125","v":-10485.384134249281},{"$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":-3137.0181493130331},{"$f":"+$H2125*(1-$P2125)","v":-1045.6727164376778},"PLNT",{"$f":"+$I2125*VLOOKUP($S2125,DisFac,2)","v":-1915.5417644178235},{"$f":"+$I2125*VLOOKUP($S2125,DisFac,3)","v":-5303.6168119036338},{"$f":"+$I2125*VLOOKUP($S2125,DisFac,4)","v":-1917.1726468365468},{"$f":"+$I2125*VLOOKUP($S2125,DisFac,5)","v":-321.00784042224319},{"$f":"+$I2125*VLOOKUP($S2125,DisFac,6)","v":-1028.0450706690337},-321.00784042224319,"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":-1579260.4207385045},{"$f":"VLOOKUP($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":-1579260.4207385045},{"$f":"VLOOKUP($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":-9455.9369345593077},{"$f":"VLOOKUP($E2127,Func,2)*$F2127","v":-8053.6526909666536},{"$f":"VLOOKUP($E2127,Func,3)*$F2127","v":-1402.2842435926525},{"$f":"VLOOKUP($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":-6040.2395182249902},{"$f":"+$G2127*(1-$M2127)","v":-2013.4131727416634},0.75,{"$f":"+$H2127*$P2127","v":-1051.7131826944894},{"$f":"+$H2127*(1-$P2127)","v":-350.57106089816313},"PLNT",{"$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":-6440217.0774068758},{"$f":"VLOOKUP($E2128,Func,2)*$F2128","v":-3250342.1183572165},{"$f":"VLOOKUP($E2128,Func,3)*$F2128","v":-1497063.6711122955},{"$f":"VLOOKUP($E2128,Func,5)*$F2128","v":-1692811.2879373634},{"$f":"VLOOKUP($E2128,Func,6)*$F2128","v":0},{"$f":"VLOOKUP($E2128,Func,7)*$F2128","v":0},null,0.75,{"$f":"+$G2128*$M2128","v":-2437756.5887679122},{"$f":"+$G2128*(1-$M2128)","v":-812585.52958930412},0.75,{"$f":"+$H2128*$P2128","v":-1122797.7533342217},{"$f":"+$H2128*(1-$P2128)","v":-374265.91777807387},"PLNT",{"$f":"+$I2128*VLOOKUP($S2128,DisFac,2)","v":-309254.35633113392},{"$f":"+$I2128*VLOOKUP($S2128,DisFac,3)","v":-856241.63036232349},{"$f":"+$I2128*VLOOKUP($S2128,DisFac,4)","v":-309517.65390157729},{"$f":"+$I2128*VLOOKUP($S2128,DisFac,5)","v":-51825.063233324749},{"$f":"+$I2128*VLOOKUP($S2128,DisFac,6)","v":-165972.58410900398},-51825.063233324749,"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":-8043601.5100799398},{"$f":"SUM(G2125:G2129)","v":-3258395.7710481831},{"$f":"SUM(H2125:H2129)","v":-1502648.6462216389},{"$f":"SUM(I2125:I2129)","v":-1703296.6720716127},{"$f":"SUM(J2125:J2129)","v":-1579260.4207385045},{"$f":"SUM(K2125:K2129)","v":0},null,null,{"$f":"SUM(N2125:N2129)","v":-2443796.8282861374},{"$f":"SUM(O2125:O2129)","v":-814598.94276204577},null,{"$f":"SUM(Q2125:Q2129)","v":-1126986.4846662292},{"$f":"SUM(R2125:R2129)","v":-375662.16155540972},null,{"$f":"SUM(T2125:T2129)","v":-311169.89809555176},{"$f":"SUM(U2125:U2129)","v":-861545.24717422714},{"$f":"SUM(V2125:V2129)","v":-311434.82654841384},{"$f":"SUM(W2125:W2129)","v":-52146.071073746993},{"$f":"SUM(X2125:X2129)","v":-167000.62917967301},-52146.071073746993,"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",{"$f":"+'JAM Download'!E2392+'JAM Download'!E2393","v":-494176.31351528695},{"$f":"VLOOKUP($E2135,Func,2)*$F2135","v":-494176.31351528695},{"$f":"VLOOKUP($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*$M2135","v":-370632.23513646523},{"$f":"+$G2135*(1-$M2135)","v":-123544.07837882174},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,{"$f":"+'JAM Download'!E2394","v":-494176.31351528695},{"$f":"SUM(G2134:G2135)","v":-494176.31351528695},{"$f":"SUM(H2134:H2135)","v":0},{"$f":"SUM(I2134:I2135)","v":0},{"$f":"SUM(J2134:J2135)","v":0},{"$f":"SUM(K2134:K2135)","v":0},null,null,{"$f":"SUM(N2134:N2135)","v":-370632.23513646523},{"$f":"SUM(O2134:O2135)","v":-123544.07837882174},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":-86720.035586180267},{"$f":"VLOOKUP($E2140,Func,2)*$F2140","v":-1510.2481599291193},{"$f":"VLOOKUP($E2140,Func,3)*$F2140","v":-41291.430112376576},{"$f":"VLOOKUP($E2140,Func,5)*$F2140","v":-43918.357313874585},{"$f":"VLOOKUP($E2140,Func,6)*$F2140","v":0},{"$f":"VLOOKUP($E2140,Func,7)*$F2140","v":0},null,0.75,{"$f":"+$G2140*$M2140","v":-1132.6861199468394},{"$f":"+$G2140*(1-$M2140)","v":-377.56203998227983},0.75,{"$f":"+$H2140*$P2140","v":-30968.572584282432},{"$f":"+$H2140*(1-$P2140)","v":-10322.857528094144},"PLNT",{"$f":"+$I2140*VLOOKUP($S2140,DisFac,2)","v":-8023.3062119831429},{"$f":"+$I2140*VLOOKUP($S2140,DisFac,3)","v":-22214.363843879615},{"$f":"+$I2140*VLOOKUP($S2140,DisFac,4)","v":-8030.1372136789651},{"$f":"+$I2140*VLOOKUP($S2140,DisFac,5)","v":-1344.551315976054},{"$f":"+$I2140*VLOOKUP($S2140,DisFac,6)","v":-4305.9987283568089},-1344.551315976054,"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":44066.010867939505},44066.010867939505,0,0,0,0,null,0.75,33049.508150954629,11016.502716984876,0.75,0,0,"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":-177211.9101070851},-177211.9101070851,0,0,0,0,null,0.75,-132908.93258031382,-44302.977526771276,0.75,0,0,"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":-1089902.3253795269},-1089902.3253795269,0,0,0,0,null,0,0,-1089902.3253795269,0,0,0,"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":-36198092.51709529},-30830034.847493507,-5368057.6696017785,0,0,0,null,0.75,-23122526.135620132,-7707508.7118733767,0.75,-4026043.2522013336,-1342014.4174004446,"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":-53179233.151529379},0,0,0,-53179233.151529379,0,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":-229674.91893106466},-229674.91893106466,0,0,0,0,null,0.75,-172256.1891982985,-57418.729732766165,0.75,0,0,"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":-121795420.79073039},-61469478.631075762,-28312011.47136708,-32013930.688287534,0,0,null,0.75,-46102108.97330682,-15367369.657768941,0.75,-21234008.603525311,-7078002.8678417699,"PLNT",{"$f":"+$I2148*VLOOKUP($S2148,DisFac,2)","v":-5848524.0494227065},-16192980.518369518,-5853503.4527564589,-980099.786721866,-3138822.8810169837,-980099.786721866,"UACCT111IPSO",0,0,0,0]
[{"$f":"ROW()","v":2149},null,null,null,null,{"$f":"+'JAM Download'!E2409","v":-212712189.63849097},{"$f":"SUM(G2140:G2148)","v":-93753746.87027894},{"$f":"SUM(H2140:H2148)","v":-33721360.571081236},{"$f":"SUM(I2140:I2148)","v":-32057849.045601409},{"$f":"SUM(J2140:J2148)","v":-53179233.151529379},{"$f":"SUM(K2140:K2148)","v":0},null,null,{"$f":"SUM(N2140:N2148)","v":-69497883.408674553},{"$f":"SUM(O2140:O2148)","v":-24255863.461604379},null,{"$f":"SUM(Q2140:Q2148)","v":-25291020.428310927},{"$f":"SUM(R2140:R2148)","v":-8430340.142770309},null,{"$f":"SUM(T2140:T2148)","v":-5856547.3556346893},{"$f":"SUM(U2140:U2148)","v":-16215194.882213397},{"$f":"SUM(V2140:V2148)","v":-5861533.5899701379},{"$f":"SUM(W2140:W2148)","v":-981444.33803784207},{"$f":"SUM(X2140:X2148)","v":-3143128.8797453404},-981444.33803784207,"UACCT111IPSIP",0,0,0,0]
[{"$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,{"$f":"+'JAM Download'!E2412","v":-212712189.63849097},{"$f":"SUM(G2149:G2151)","v":-93753746.87027894},{"$f":"SUM(H2149:H2151)","v":-33721360.571081236},{"$f":"SUM(I2149:I2151)","v":-32057849.045601409},{"$f":"SUM(J2149:J2151)","v":-53179233.151529379},{"$f":"SUM(K2149:K2151)","v":0},null,null,{"$f":"SUM(N2149:N2151)","v":-69497883.408674553},{"$f":"SUM(O2149:O2151)","v":-24255863.461604379},null,{"$f":"SUM(Q2149:Q2151)","v":-25291020.428310927},{"$f":"SUM(R2149:R2151)","v":-8430340.142770309},null,{"$f":"SUM(T2149:T2151)","v":-5856547.3556346893},{"$f":"SUM(U2149:U2151)","v":-16215194.882213397},{"$f":"SUM(V2149:V2151)","v":-5861533.5899701379},{"$f":"SUM(W2149:W2151)","v":-981444.33803784207},{"$f":"SUM(X2149:X2151)","v":-3143128.8797453404},-981444.33803784207,"UACCT111IP",{"$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($S2155,DisFac,2)","v":-118616.79459382712},{"$f":"+$I2155*VLOOKUP($S2155,DisFac,3)","v":-328417.80725837563},{"$f":"+$I2155*VLOOKUP($S2155,DisFac,4)","v":-118717.7843234492},{"$f":"+$I2155*VLOOKUP($S2155,DisFac,5)","v":-19877.886130008599},{"$f":"+$I2155*VLOOKUP($S2155,DisFac,6)","v":-63660.011619640463},-19877.886130008599,"UACCT111390S",{"$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",{"$f":"+'JAM Download'!E2416","v":-966532.4005092798},{"$f":"VLOOKUP($E2156,Func,2)*$F2156","v":-966532.4005092798},{"$f":"VLOOKUP($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*$M2156","v":-724899.30038195988},{"$f":"+$G2156*(1-$M2156)","v":-241633.10012731995},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",{"$f":"+'JAM Download'!E2417","v":2716213.0041073151},{"$f":"VLOOKUP($E2157,Func,2)*$F2157","v":1370857.7558125407},{"$f":"VLOOKUP($E2157,Func,3)*$F2157","v":631398.5635231334},{"$f":"VLOOKUP($E2157,Func,5)*$F2157","v":713956.68477164092},{"$f":"VLOOKUP($E2157,Func,6)*$F2157","v":0},{"$f":"VLOOKUP($E2157,Func,7)*$F2157","v":0},null,0.75,{"$f":"+$G2157*$M2157","v":1028143.3168594055},{"$f":"+$G2157*(1-$M2157)","v":342714.43895313516},0.75,{"$f":"+$H2157*$P2157","v":473548.92264235008},{"$f":"+$H2157*(1-$P2157)","v":157849.64088078335},"PLNT",{"$f":"+$I2157*VLOOKUP($S2157,DisFac,2)","v":130430.49545492741},{"$f":"+$I2157*VLOOKUP($S2157,DisFac,3)","v":361126.74822828156},{"$f":"+$I2157*VLOOKUP($S2157,DisFac,4)","v":130541.54330877958},{"$f":"+$I2157*VLOOKUP($S2157,DisFac,5)","v":21857.634455657226},{"$f":"+$I2157*VLOOKUP($S2157,DisFac,6)","v":70000.263323995139},21857.634455657226,"UACCT111390SO",{"$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,{"$f":"+'JAM Download'!E2418","v":841384.02052111225},{"$f":"SUM(G2155:G2157)","v":404325.35530326085},{"$f":"SUM(H2155:H2157)","v":372392.26437151118},{"$f":"SUM(I2155:I2157)","v":64666.400846339879},{"$f":"SUM(J2155:J2157)","v":0},{"$f":"SUM(K2155:K2157)","v":0},null,null,{"$f":"SUM(N2155:N2157)","v":303244.01647744561},{"$f":"SUM(O2155:O2157)","v":101081.33882581521},null,{"$f":"SUM(Q2155:Q2157)","v":279294.19827863341},{"$f":"SUM(R2155:R2157)","v":93098.066092877794},null,{"$f":"SUM(T2155:T2157)","v":11813.700861100297},{"$f":"SUM(U2155:U2157)","v":32708.940969905932},{"$f":"SUM(V2155:V2157)","v":11823.75898533038},{"$f":"SUM(W2155:W2157)","v":1979.7483256486266},{"$f":"SUM(X2155:X2157)","v":6340.2517043546759},1979.7483256486266,"UACCT111390"]
[{"$f":"ROW()","v":2159}]
[{"$f":"ROW()","v":2160},null,"Remove Capital Lease Amort",null,null,{"$f":"+'JAM Download'!E2420","v":-841384.02052111225},{"$f":"-G2158","v":-404325.35530326085},{"$f":"-H2158","v":-372392.26437151118},{"$f":"-I2158","v":-64666.400846339879},{"$f":"-J2158","v":0},{"$f":"-K2158","v":0},null,null,{"$f":"-N2158","v":-303244.01647744561},{"$f":"-O2158","v":-101081.33882581521},null,{"$f":"-Q2158","v":-279294.19827863341},{"$f":"-R2158","v":-93098.066092877794},null,{"$f":"-T2158","v":-11813.700861100297},{"$f":"-U2158","v":-32708.940969905932},{"$f":"-V2158","v":-11823.75898533038},{"$f":"-W2158","v":-1979.7483256486266},{"$f":"-X2158","v":-6340.2517043546759},-1979.7483256486266]
[{"$f":"ROW()","v":2161},null,null,null,null,null,{"$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":-221249967.46208617},{"$f":"+G2152+G2136+G2130+G2121+G2158+G2160","v":-97506318.954842418},{"$f":"+H2152+H2136+H2130+H2121+H2158+H2160","v":-35224009.217302874},-33761145.717673019,-54758493.572267883,0,null,null,{"$f":"+N2152+N2136+N2130+N2121+N2158+N2160","v":-72312312.472097158},-25194006.482745249,null,-26418006.912977155,-8806002.3043257184,null,-6167717.2537302412,-17076740.129387625,-6172968.4165185522,-1033590.4091115891,-3310129.5089250132,-1033590.4091115891,null,{"$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 2015"}]
[]
["A","B","C","D","E","F","G","H","I"]
[]
["FACTOR NAME","GEN","TRN","DIS","Distribution","Retail","Misc","TOT","Description"]
["ACCMDIT",{"$f":"+LinkCos","v":0.75884936120426938},{"$f":"'JAM Download'!J4","v":0.12466040993902058},{"$f":"SUM(E11:G11)","v":0.11649022885671019},{"$f":"'JAM Download'!L4","v":0.11383515972336802},{"$f":"'JAM Download'!M4","v":2.6550691333421641E-3},{"$f":"'JAM Download'!N4","v":0},{"$f":"SUM(B11:G11,-D11)","v":1.0000000000000002},"Deferred Income Tax - Balance"]
["BOOKDEPR",{"$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",{"$f":"+'JAM Download'!I8","v":0.73018613447568481},{"$f":"+'JAM Download'!J8","v":0.11012530148573915},{"$f":"+'JAM Download'!K8","v":0.15968856403857618},{"$f":"+'JAM Download'!L8","v":0.12357544709325863},{"$f":"+'JAM Download'!M8","v":2.9186172995961601E-2},{"$f":"+'JAM Download'!N8","v":6.926943949355939E-3},{"$f":"SUM(B14:G14,-D14)","v":1.0000000000000002},"Cash Working Capital"]
["DDS2",{"$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":-0.47159685666273921},{"$f":"+'JAM Download'!J19","v":0.53688879954812319},{"$f":"+'JAM Download'!K19","v":0.93470805711462257},{"$f":"+'JAM Download'!L19","v":0.90800813054687501},{"$f":"+'JAM Download'!M19","v":-2.311457920506281E-2},{"$f":"+'JAM Download'!N19","v":4.9814505772810339E-2},{"$f":"SUM(B25:G25,-D25)","v":1.0000000000000067},"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",{"$f":"+'JAM Download'!I27","v":0.10213800966678464},{"$f":"+'JAM Download'!J27","v":0.327570722896947},{"$f":"+'JAM Download'!K27","v":0.57029126743627201},{"$f":"+'JAM Download'!L27","v":0.55400090292419113},{"$f":"+'JAM Download'!M27","v":-1.4102844808895088E-2},{"$f":"+'JAM Download'!N27","v":3.0393209320975983E-2},{"$f":"SUM(B33:G33,-D33)","v":1.0000000000000036},"Income Before Taxes"]
["I-DGP",{"$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":0.68465647608362934},{"$f":"+'JAM Download'!J44","v":0.31534352391637066},{"$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":0.50469449698517799},{"$f":"+'JAM Download'!J45","v":0.23245546743512588},{"$f":"+'JAM Download'!K45","v":0.26285003557969605},{"$f":"+'JAM Download'!L45","v":0.26285003557969605},{"$f":"+'JAM Download'!M45","v":0},{"$f":"+'JAM Download'!N45","v":0},{"$f":"SUM(B51:G51,-D51)","v":1},"Prod, Trans, Dist Plant"]
["REVREQ",{"$f":"+'JAM Download'!I46","v":0.67532125625308936},{"$f":"+'JAM Download'!J46","v":0.1467189426381478},{"$f":"+'JAM Download'!K46","v":0.177959801108763},{"$f":"+'JAM Download'!L46","v":0.15128231441287296},{"$f":"+'JAM Download'!M46","v":1.9588617675693202E-2},{"$f":"+'JAM Download'!N46","v":7.0888690201968314E-3},{"$f":"SUM(B52:G52,-D52)","v":1.0000000000000002},"Revenue Requirement"]
["SCHMA",{"$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",{"$f":"+'JAM Download'!I67","v":0.10213800966678424},{"$f":"+'JAM Download'!J67","v":0.32757072289694572},{"$f":"+'JAM Download'!K67","v":0.57029126743626979},{"$f":"+'JAM Download'!L67","v":0.55400090292418891},{"$f":"+'JAM Download'!M67","v":-1.4102844808895032E-2},{"$f":"+'JAM Download'!N67","v":3.0393209320975865E-2},{"$f":"SUM(B73:G73,-D73)","v":0.99999999999999944},"State Income Taxes"]
["T",{"$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 2015"}]
["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":0.18268684674707628},{"$f":"(+Acct364+Acct365+Acct366+Acct367+Acct371+Acct373)/(+Acct362+Acct364+Acct365+Acct366+Acct367+Acct368+Acct369+Acct370+Acct371+Acct373)","v":0.50581044471036496},{"$f":"(+Acct368)/(+Acct362+Acct364+Acct365+Acct366+Acct367+Acct368+Acct369+Acct370+Acct371+Acct373)","v":0.18284238538999506},{"$f":"(+Acct370)/(+Acct362+Acct364+Acct365+Acct366+Acct367+Acct368+Acct369+Acct370+Acct371+Acct373)","v":3.0614790675499298E-2},{"$f":"(+Acct369)/(+Acct362+Acct364+Acct365+Acct366+Acct367+Acct368+Acct369+Acct370+Acct371+Acct373)","v":9.8045532477064393E-2},1,"Distribution Plant "]
["PLNT2",{"$f":"(+Acct362)/(+Acct362+Acct364+Acct365+Acct366+Acct367+Acct371+Acct373)","v":0.26534141675467854},{"$f":"(+Acct364+Acct365+Acct366+Acct367+Acct371+Acct373)/(+Acct362+Acct364+Acct365+Acct366+Acct367+Acct371+Acct373)","v":0.73465858324532152},{"$f":"(0)/(+Acct362+Acct364+Acct365+Acct366+Acct367+Acct371+Acct373)","v":0},{"$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":0.10457961964205044},{"$f":"(+Acct583+Acct584+Acct585+Acct593+Acct594+Acct596+(Acct580+Acct581+Acct587+Acct588+Acct589+Acct590+Acct591+Acct598)*(Acct583+Acct584+Acct585+Acct593+Acct594+Acct596)/(Acct582+Acct583+Acct584+Acct585+Acct586+Acct592+Acct593+Acct594+Acct595+Acct596+Acct597))/(+Acct580+Acct581+Acct582+Acct583+Acct584+Acct585+Acct586+Acct587+Acct588+Acct589+Acct590+Acct591+Acct592+Acct593+Acct594+Acct595+Acct596+Acct597+Acct598)","v":0.79418924286808334},{"$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":7.9238258041000719E-3},{"$f":"(+Acct586+Acct597+(Acct580+Acct581+Acct587+Acct588+Acct589+Acct590+Acct591+Acct598)*(Acct586+Acct597)/(Acct582+Acct583+Acct584+Acct585+Acct586+Acct592+Acct593+Acct594+Acct595+Acct596+Acct597))/(+Acct580+Acct581+Acct582+Acct583+Acct584+Acct585+Acct586+Acct587+Acct588+Acct589+Acct590+Acct591+Acct592+Acct593+Acct594+Acct595+Acct596+Acct597+Acct598)","v":9.3307311685766156E-2},0,1,"Dist. Cust. Acctg, Service, Sales O & M"]
["INTN",{"$f":"+FuncStudy!T1668/FuncStudy!$I1668","v":0.18268684674707625},{"$f":"+FuncStudy!U1668/FuncStudy!$I1668","v":0.50581044471036496},{"$f":"+FuncStudy!V1668/FuncStudy!$I1668","v":0.18284238538999503},{"$f":"+FuncStudy!W1668/FuncStudy!$I1668","v":3.0614790675499298E-2},{"$f":"+FuncStudy!X1668/FuncStudy!$I1668","v":9.8045532477064393E-2},0.99999999999999989,"Distribution Related Intangible Plant"]
["GENL",{"$f":"+FuncStudy!T1634/FuncStudy!$I1634","v":0.18268684674707628},{"$f":"+FuncStudy!U1634/FuncStudy!$I1634","v":0.50581044471036496},{"$f":"+FuncStudy!V1634/FuncStudy!$I1634","v":0.18284238538999509},{"$f":"+FuncStudy!W1634/FuncStudy!$I1634","v":3.0614790675499302E-2},{"$f":"+FuncStudy!X1634/FuncStudy!$I1634","v":9.8045532477064393E-2},1,"Distribution Related General Plant"]
["ZERO",0,0,0,0,0,0,"-"]
["DRB",{"$f":"+FuncStudy!T65/FuncStudy!$I65","v":0.22224532091478286},{"$f":"+FuncStudy!U65/FuncStudy!$I65","v":0.4460491782490813},{"$f":"+FuncStudy!V65/FuncStudy!$I65","v":0.20276731585728536},{"$f":"+FuncStudy!W65/FuncStudy!$I65","v":2.7527402069996116E-2},{"$f":"+FuncStudy!X65/FuncStudy!$I65","v":0.10141078290885472},1.0000000000000004,"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 2015"}]
["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},{"$f":"'Demand Factors'!D34","v":0.3326987111381467},{"$f":"'Demand Factors'!E34","v":0.27242544766697407},{"$f":"'Demand Factors'!F34","v":9.0675928577715809E-2},{"$f":"'Demand Factors'!G34","v":1.8684362776505573E-3},{"$f":"'Demand Factors'!H34","v":0.18650401430639474},{"$f":"'Demand Factors'!I34","v":7.2472094568056577E-3},{"$f":"'Demand Factors'!J34","v":2.307928718690436E-4},{"$f":"'Demand Factors'!K34","v":4.120737817295235E-4},{"$f":"'Demand Factors'!L34","v":6.9577148653907128E-2},{"$f":"'Demand Factors'!M34","v":1.9613209888220271E-2},{"$f":"'Demand Factors'!N34","v":1.8747027380586489E-2},{"$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$36","v":0.31495962923246512},{"$f":"'Demand Factors'!E$36","v":0.27282985635762064},{"$f":"'Demand Factors'!F36","v":9.2925652239119777E-2},{"$f":"'Demand Factors'!G$36","v":2.5289636453796898E-3},{"$f":"'Demand Factors'!H$36","v":0.19713099616965074},{"$f":"'Demand Factors'!I$36","v":7.6829667824662336E-3},{"$f":"'Demand Factors'!J$36","v":2.4663343145647613E-4},{"$f":"'Demand Factors'!K$36","v":5.3805285634249671E-4},{"$f":"'Demand Factors'!L$36","v":6.7271116393956387E-2},{"$f":"'Demand Factors'!M$36","v":2.0767310131133213E-2},{"$f":"'Demand Factors'!N$36","v":2.3118822760409205E-2},1]
["F12","Coincident Peak, System ",1,"/",0,{"$f":"'Demand Factors'!D$38","v":0.35043779304382827},{"$f":"'Demand Factors'!E$38","v":0.27202103897632757},{"$f":"'Demand Factors'!F38","v":8.8426204916311854E-2},{"$f":"'Demand Factors'!G$38","v":1.2079089099214246E-3},{"$f":"'Demand Factors'!H$38","v":0.17587703244313871},{"$f":"'Demand Factors'!I$38","v":6.8114521311450809E-3},{"$f":"'Demand Factors'!J$38","v":2.1495231228161113E-4},{"$f":"'Demand Factors'!K$38","v":2.8609470711655035E-4},{"$f":"'Demand Factors'!L$38","v":7.1883180913857869E-2},{"$f":"'Demand Factors'!M$38","v":1.845910964530733E-2},{"$f":"'Demand Factors'!N$38","v":1.4375232000763776E-2},1]
["F20","12 Weighted Distribution Peaks",null,null,null,{"$f":"'Dist. Factors'!D29","v":0.48185384449784452},{"$f":"'Dist. Factors'!E29","v":0.31157440623203314},{"$f":"'Dist. Factors'!F29","v":9.8833884475618791E-2},{"$f":"'Dist. Factors'!G29","v":6.9917563780139515E-4},{"$f":"'Dist. Factors'!H29","v":0},{"$f":"'Dist. Factors'!I29","v":1.3505359359867476E-2},{"$f":"'Dist. Factors'!J29","v":2.1092886397717852E-4},{"$f":"'Dist. Factors'!K29","v":1.6090354124717585E-4},{"$f":"'Dist. Factors'!L29","v":9.3161497391610545E-2},0,0,{"$f":"ROUND(SUM(F18:P18),6)","v":1}]
["F21","Transformers      - NCP",null,null,null,{"$f":"'Dist. Factors'!D40","v":0.58833266525621186},{"$f":"'Dist. Factors'!E40","v":0.25399798927437112},{"$f":"'Dist. Factors'!F40","v":6.0681542529829526E-2},{"$f":"'Dist. Factors'!G40","v":3.6442674445197687E-3},{"$f":"'Dist. Factors'!H40","v":0},{"$f":"'Dist. Factors'!I40","v":1.8740864572651769E-2},{"$f":"'Dist. Factors'!J40","v":1.1866486860554856E-4},{"$f":"'Dist. Factors'!K40","v":7.0168637588579729E-4},{"$f":"'Dist. Factors'!L40","v":7.3782319677924674E-2},0,0,1]
["F22","Secondary Lines - NCP",null,null,null,{"$f":"'Dist. Factors'!D46","v":0.88856570028351778},{"$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},{"$f":"'Dist. Factors'!L46","v":0.11143429971648222},0,0,1]
["F30","MWH @ Input",null,null,null,{"$f":"'Energy Factor'!C30","v":0.27948146542110203},{"$f":"'Energy Factor'!D30","v":0.27363867373891371},{"$f":"'Energy Factor'!E30","v":9.7425099561927686E-2},{"$f":"'Energy Factor'!F30","v":3.8500183808379551E-3},{"$f":"'Energy Factor'!G30","v":0.2183849598961628},{"$f":"'Energy Factor'!H30","v":8.5544814337873872E-3},{"$f":"'Energy Factor'!I30","v":2.7831455063134108E-4},{"$f":"'Energy Factor'!J30","v":7.9001100556844303E-4},{"$f":"'Energy Factor'!K30","v":6.2659051874054919E-2},{"$f":"'Energy Factor'!L30","v":2.3075510616959095E-2},{"$f":"'Energy Factor'!M30","v":3.186241352005463E-2},1]
["F40","Average Customers",null,null,null,{"$f":"'Cust Factors'!D25","v":0.86639548067903349},{"$f":"'Cust Factors'!E25","v":1.7996331158627477E-2},{"$f":"'Cust Factors'!F25","v":3.1994023103155088E-4},{"$f":"'Cust Factors'!G25","v":1.134579027089248E-2},{"$f":"'Cust Factors'!H25","v":1.8512081009412404E-4},{"$f":"'Cust Factors'!I25","v":3.5620402321428607E-3},{"$f":"'Cust Factors'!J25","v":2.8851161113984699E-3},{"$f":"'Cust Factors'!K25","v":6.0264183675717484E-4},{"$f":"'Cust Factors'!L25","v":9.6705199070526743E-2},{"$f":"'Cust Factors'!M25","v":1.1697997478301677E-6},{"$f":"'Cust Factors'!N25","v":1.1697997478301677E-6},1]
["F41","Weighted Customers Acct 902",null,null,null,{"$f":"'Cust Factors'!D36","v":0.84357805995167301},{"$f":"'Cust Factors'!E36","v":1.8435275837167413E-2},{"$f":"'Cust Factors'!F36","v":2.3311072633136049E-2},{"$f":"'Cust Factors'!G36","v":0},{"$f":"'Cust Factors'!H36","v":1.3130534664860982E-2},{"$f":"'Cust Factors'!I36","v":3.7964451523138901E-3},{"$f":"'Cust Factors'!J36","v":2.8091335957585333E-3},{"$f":"'Cust Factors'!K36","v":5.8677064093050606E-4},{"$f":"'Cust Factors'!L36","v":9.4158367672022708E-2},{"$f":"'Cust Factors'!M36","v":9.7169926068502215E-5},{"$f":"'Cust Factors'!N36","v":9.7169926068502215E-5},1]
["F42","Weighted Customers Acct 903",null,null,null,{"$f":"'Cust Factors'!D47","v":0.87083139955935285},{"$f":"'Cust Factors'!E47","v":1.9459829672089236E-2},{"$f":"'Cust Factors'!F47","v":3.4595842598384894E-4},{"$f":"'Cust Factors'!G47","v":1.0307045851633702E-2},{"$f":"'Cust Factors'!H47","v":6.5144830588063777E-4},{"$f":"'Cust Factors'!I47","v":3.4419518680686586E-3},{"$f":"'Cust Factors'!J47","v":2.6223261067933588E-3},{"$f":"'Cust Factors'!K47","v":5.4775037140818183E-4},{"$f":"'Cust Factors'!L47","v":9.178405668484485E-2},{"$f":"'Cust Factors'!M47","v":4.1165769723894958E-6},{"$f":"'Cust Factors'!N47","v":4.1165769723894958E-6},1]
["F43","Residential Split",null,null,null,{"$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":0.14954894829198281},{"$f":"'Cust Factors'!F57","v":1.771637071444181E-3},{"$f":"'Cust Factors'!G57","v":0},{"$f":"'Cust Factors'!H57","v":3.8440342283469929E-4},{"$f":"'Cust Factors'!I57","v":0},{"$f":"'Cust Factors'!J57","v":0},{"$f":"'Cust Factors'!K57","v":0},{"$f":"'Cust Factors'!L57","v":0.84829501121373829},{"$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$62","v":0.17500822410237038},{"$f":"'Cust Factors'!F$62","v":1.3657184567698802E-2},{"$f":"'Cust Factors'!G$62","v":0},{"$f":"'Cust Factors'!H$62","v":1.5265156724391458E-2},{"$f":"'Cust Factors'!I$62","v":0.38654804345756333},{"$f":"'Cust Factors'!J$62","v":0},{"$f":"'Cust Factors'!K$62","v":0},{"$f":"'Cust Factors'!L$62","v":0.40926750080744562},{"$f":"'Cust Factors'!M$62","v":1.2694517026520962E-4},{"$f":"'Cust Factors'!N$62","v":1.2694517026520962E-4},1]
["F46","Lighting / OSPA  Split",null,null,null,{"$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$67","v":0.7648736568856177},{"$f":"'Cust Factors'!H$67","v":0},{"$f":"'Cust Factors'!I$67","v":0},{"$f":"'Cust Factors'!J$67","v":0.19449939210725198},{"$f":"'Cust Factors'!K$67","v":4.0626951007130423E-2},{"$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":0.84501580290429745},{"$f":"'Cust Factors'!E72","v":1.8466695795998602E-2},{"$f":"'Cust Factors'!F72","v":2.3350802602403301E-2},{"$f":"'Cust Factors'!G72","v":0},{"$f":"'Cust Factors'!H72","v":1.3152913546644223E-2},{"$f":"'Cust Factors'!I72","v":2.0985766225851007E-3},{"$f":"'Cust Factors'!J72","v":2.8139213115871238E-3},{"$f":"'Cust Factors'!K72","v":5.877706969939048E-4},{"$f":"'Cust Factors'!L72","v":9.431884544637216E-2},{"$f":"'Cust Factors'!M72","v":9.7335536559154423E-5},{"$f":"'Cust Factors'!N72","v":9.7335536559154423E-5},1]
["F48","Wtd Customers Acct 903 - irrigation",null,null,null,{"$f":"'Cust Factors'!D77","v":0.8721767908289928},{"$f":"'Cust Factors'!E77","v":1.9489894142620222E-2},{"$f":"'Cust Factors'!F77","v":3.4649291457281413E-4},{"$f":"'Cust Factors'!G77","v":1.0322969725659815E-2},{"$f":"'Cust Factors'!H77","v":6.5245476116440105E-4},{"$f":"'Cust Factors'!I77","v":1.9023191695640171E-3},{"$f":"'Cust Factors'!J77","v":2.6263774704120956E-3},{"$f":"'Cust Factors'!K77","v":5.4859661853249014E-4},{"$f":"'Cust Factors'!L77","v":9.1925858494722623E-2},{"$f":"'Cust Factors'!M77","v":4.1229368793958985E-6},{"$f":"'Cust Factors'!N77","v":4.1229368793958985E-6},1]
["F50","Contribution in Aid of Construction",null,null,null,{"$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":2.8829628303520989E-3},{"$f":"'Cust Advances'!J30","v":7.4093430854058747E-3},{"$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":0.69207039078932875},{"$f":"MetersServices!D23","v":0.11668216993772153},{"$f":"MetersServices!E23","v":1.3380058378638931E-2},{"$f":"MetersServices!F23","v":0},{"$f":"MetersServices!G23","v":4.3044113766125575E-2},{"$f":"MetersServices!H23","v":9.8778779929939754E-3},{"$f":"MetersServices!I23","v":2.2441272515058845E-3},{"$f":"MetersServices!J23","v":4.6875235399409994E-4},{"$f":"MetersServices!K23","v":0.11637529157454736},{"$f":"MetersServices!L23","v":2.9286089775720624E-3},{"$f":"MetersServices!M23","v":2.9286089775720624E-3},1]
["F70","Services",null,null,null,{"$f":"MetersServices!C29","v":0.79963259447844093},{"$f":"MetersServices!D29","v":7.6728663408577744E-2},{"$f":"MetersServices!E29","v":6.8875427433031404E-3},{"$f":"MetersServices!F29","v":0},{"$f":"MetersServices!G29","v":0},{"$f":"MetersServices!H29","v":0},{"$f":"MetersServices!I29","v":2.8991380892467692E-3},{"$f":"MetersServices!J29","v":6.0557074157735946E-4},{"$f":"MetersServices!K29","v":0.11324649053885388},{"$f":"MetersServices!L29","v":0},{"$f":"MetersServices!M29","v":0},1]
["F80","Uncollectables",null,null,null,{"$f":"Uncollectables!C30","v":0.88073750797343053},{"$f":"Uncollectables!D30","v":5.4687449870511343E-2},{"$f":"Uncollectables!E30","v":1.7051813441055764E-2},{"$f":"Uncollectables!F30","v":0},{"$f":"Uncollectables!G30","v":2.8855266766568535E-2},{"$f":"Uncollectables!H30","v":4.2086547322533596E-3},{"$f":"Uncollectables!I30","v":0},{"$f":"Uncollectables!J30","v":0},{"$f":"Uncollectables!K30","v":1.4459307216180496E-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$390","v":0.33178093357257871},{"$f":"'NPC Factors'!$Q$391","v":0.27275355474966922},{"$f":"'NPC Factors'!$Q$392","v":9.081144361387769E-2},{"$f":"'NPC Factors'!$Q$393","v":1.9362748762726634E-3},{"$f":"'NPC Factors'!$Q$394","v":0.18726129574689407},{"$f":"'NPC Factors'!$Q$395","v":7.1214406833520561E-3},{"$f":"'NPC Factors'!$Q$396","v":2.3227893861017538E-4},{"$f":"'NPC Factors'!$Q$397","v":4.280502684555697E-4},{"$f":"'NPC Factors'!$Q$398","v":6.9172155471851571E-2},{"$f":"'NPC Factors'!$Q$399","v":1.9621926966962463E-2},{"$f":"'NPC Factors'!$Q$400","v":1.8880645111475872E-2},1]
["F86",{"$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$430","v":0.32778624088836},{"$f":"'NPC Factors'!$Q$431","v":0.27348176018048276},{"$f":"'NPC Factors'!$Q$432","v":9.1513607376624312E-2},{"$f":"'NPC Factors'!$Q$433","v":1.9055269726598019E-3},{"$f":"'NPC Factors'!$Q$434","v":0.1888422847497328},{"$f":"'NPC Factors'!$Q$435","v":6.7970413948296622E-3},{"$f":"'NPC Factors'!$Q$436","v":2.3559953922222771E-4},{"$f":"'NPC Factors'!$Q$437","v":4.2067851045360691E-4},{"$f":"'NPC Factors'!$Q$438","v":6.9380273172949383E-2},{"$f":"'NPC Factors'!$Q$439","v":1.9916231332846621E-2},{"$f":"'NPC Factors'!$Q$440","v":1.972075588183882E-2},1]
["F88",{"$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$470","v":0.27824177214127283},{"$f":"'NPC Factors'!$Q$471","v":0.27336714453687844},{"$f":"'NPC Factors'!$Q$472","v":9.7516837350036162E-2},{"$f":"'NPC Factors'!$Q$473","v":3.8810607341448486E-3},{"$f":"'NPC Factors'!$Q$474","v":0.21983927921431723},{"$f":"'NPC Factors'!$Q$475","v":7.4675083185671365E-3},{"$f":"'NPC Factors'!$Q$476","v":2.8240060165010168E-4},{"$f":"'NPC Factors'!$Q$477","v":8.0761855433578156E-4},{"$f":"'NPC Factors'!$Q$478","v":6.2694701843039963E-2},{"$f":"'NPC Factors'!$Q$479","v":2.334085087655019E-2},{"$f":"'NPC Factors'!$Q$480","v":3.2560825829207371E-2},1]
["F90",{"$f":"+'NPC Factors'!$B$484","v":"Coal (Non-Seasonal) - Utah Share"},null,null,null,{"$f":"'NPC Factors'!$Q$490","v":0.27917447859556765},{"$f":"'NPC Factors'!$Q$491","v":0.27385863481936673},{"$f":"'NPC Factors'!$Q$492","v":9.7470040921628615E-2},{"$f":"'NPC Factors'!$Q$493","v":3.8498015621450626E-3},{"$f":"'NPC Factors'!$Q$494","v":0.21846336291027282},{"$f":"'NPC Factors'!$Q$495","v":8.5385895441897636E-3},{"$f":"'NPC Factors'!$Q$496","v":2.773156495363142E-4},{"$f":"'NPC Factors'!$Q$497","v":7.9288754323974251E-4},{"$f":"'NPC Factors'!$Q$498","v":6.2565639234767129E-2},{"$f":"'NPC Factors'!$Q$499","v":2.3032085821174816E-2},{"$f":"'NPC Factors'!$Q$500","v":3.197716339811129E-2},1]
["F91",{"$f":"+'NPC Factors'!$B$504","v":"Seasonal Cholla Coal - Utah Share"},null,null,null,{"$f":"'NPC Factors'!$Q$510","v":0.27937002992431537},{"$f":"'NPC Factors'!$Q$511","v":0.27359243711556813},{"$f":"'NPC Factors'!$Q$512","v":9.7359960343442867E-2},{"$f":"'NPC Factors'!$Q$513","v":3.8545685855770188E-3},{"$f":"'NPC Factors'!$Q$514","v":0.21865500494625675},{"$f":"'NPC Factors'!$Q$515","v":8.1169224819807005E-3},{"$f":"'NPC Factors'!$Q$516","v":2.7901338949601286E-4},{"$f":"'NPC Factors'!$Q$517","v":7.996279659685955E-4},{"$f":"'NPC Factors'!$Q$518","v":6.2622711472338055E-2},{"$f":"'NPC Factors'!$Q$519","v":2.3205041588440257E-2},{"$f":"'NPC Factors'!$Q$520","v":3.2144682186616334E-2},1]
["F92",{"$f":"+'NPC Factors'!$B$524","v":"Gas (Non-Seasonal) - Utah Share"},null,null,null,{"$f":"'NPC Factors'!$Q$530","v":0.28357816535768132},{"$f":"'NPC Factors'!$Q$531","v":0.27349194724704479},{"$f":"'NPC Factors'!$Q$532","v":9.6819377212575289E-2},{"$f":"'NPC Factors'!$Q$533","v":3.7842586967063718E-3},{"$f":"'NPC Factors'!$Q$534","v":0.21553579199274497},{"$f":"'NPC Factors'!$Q$535","v":9.8417907612726677E-3},{"$f":"'NPC Factors'!$Q$536","v":2.7119354915492453E-4},{"$f":"'NPC Factors'!$Q$537","v":7.727513846527746E-4},{"$f":"'NPC Factors'!$Q$538","v":6.2481577488805166E-2},{"$f":"'NPC Factors'!$Q$539","v":2.261757459140069E-2},{"$f":"'NPC Factors'!$Q$540","v":3.0805571717961128E-2},1]
["F93",{"$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$570","v":0.27909712793044311},{"$f":"'NPC Factors'!$Q$571","v":0.2737623467719939},{"$f":"'NPC Factors'!$Q$572","v":9.7325365336778227E-2},{"$f":"'NPC Factors'!$Q$573","v":3.8566178221255921E-3},{"$f":"'NPC Factors'!$Q$574","v":0.21874198967671213},{"$f":"'NPC Factors'!$Q$575","v":8.0986477739319399E-3},{"$f":"'NPC Factors'!$Q$576","v":2.8003831124333366E-4},{"$f":"'NPC Factors'!$Q$577","v":8.0175997520870804E-4},{"$f":"'NPC Factors'!$Q$578","v":6.2638801646537803E-2},{"$f":"'NPC Factors'!$Q$579","v":2.308484496474595E-2},{"$f":"'NPC Factors'!$Q$580","v":3.2312459790279226E-2},1]
["F95",{"$f":"+'NPC Factors'!$B$584","v":"Firm Wheeling - Utah Share"},null,null,null,{"$f":"'NPC Factors'!$Q$590","v":0.32808453524935888},{"$f":"'NPC Factors'!$Q$591","v":0.27350717212565057},{"$f":"'NPC Factors'!$Q$592","v":9.1374779870456793E-2},{"$f":"'NPC Factors'!$Q$593","v":1.9346672164150319E-3},{"$f":"'NPC Factors'!$Q$594","v":0.18893637910463609},{"$f":"'NPC Factors'!$Q$595","v":6.6677906200526722E-3},{"$f":"'NPC Factors'!$Q$596","v":2.3603804776978275E-4},{"$f":"'NPC Factors'!$Q$597","v":4.2850618023118983E-4},{"$f":"'NPC Factors'!$Q$598","v":6.9168206857180781E-2},{"$f":"'NPC Factors'!$Q$599","v":1.9866800294256855E-2},{"$f":"'NPC Factors'!$Q$600","v":1.9795124433991389E-2},1]
["F96",{"$f":"+'NPC Factors'!$B$604","v":"Non-Firm Wheeling - Utah Share"},null,null,null,{"$f":"'NPC Factors'!$Q$610","v":0.28699273073394016},{"$f":"'NPC Factors'!$Q$611","v":0.27057244694621863},{"$f":"'NPC Factors'!$Q$612","v":9.6176603002655195E-2},{"$f":"'NPC Factors'!$Q$613","v":3.8438599374955979E-3},{"$f":"'NPC Factors'!$Q$614","v":0.21884353755041461},{"$f":"'NPC Factors'!$Q$615","v":4.3975268823086451E-3},{"$f":"'NPC Factors'!$Q$616","v":2.8795355572710499E-4},{"$f":"'NPC Factors'!$Q$617","v":8.542359902764488E-4},{"$f":"'NPC Factors'!$Q$618","v":6.2316856877864465E-2},{"$f":"'NPC Factors'!$Q$619","v":2.3313713938775103E-2},{"$f":"'NPC Factors'!$Q$620","v":3.2400534584323799E-2},1]
["F101","Rate Base",null,null,null,{"$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$58)","v":0.391488495259535},{"$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$58)","v":0.26433180190924938},{"$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$58)","v":8.5423993757931083E-2},{"$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$58)","v":4.2784322024904007E-3},{"$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$58)","v":0.14197618966733269},{"$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$58)","v":8.3834509505665775E-3},{"$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$58)","v":2.9538731159559252E-4},{"$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$58)","v":3.8870489621927595E-4},{"$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$58)","v":7.3888407379365029E-2},{"$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$58)","v":1.4935731145216869E-2},{"$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$58)","v":1.4609405520498093E-2},1]
["F101G","Generation Rate Base",null,null,null,{"$f":"IF(ISERROR(+Generation!I$58/+Generation!$H$58),1/11,+Generation!I$58/+Generation!$H$58)","v":0.328865916299101},{"$f":"IF(ISERROR(+Generation!J$58/+Generation!$H$58),1/11,+Generation!J$58/+Generation!$H$58)","v":0.27263460829370306},{"$f":"IF(ISERROR(+Generation!K$58/+Generation!$H$58),1/11,+Generation!K$58/+Generation!$H$58)","v":9.1166612296460295E-2},{"$f":"IF(ISERROR(+Generation!L$58/+Generation!$H$58),1/11,+Generation!L$58/+Generation!$H$58)","v":2.0155952191166712E-3},{"$f":"IF(ISERROR(+Generation!M$58/+Generation!$H$58),1/11,+Generation!M$58/+Generation!$H$58)","v":0.18867537370676743},{"$f":"IF(ISERROR(+Generation!N$58/+Generation!$H$58),1/11,+Generation!N$58/+Generation!$H$58)","v":7.3437307338186661E-3},{"$f":"IF(ISERROR(+Generation!O$58/+Generation!$H$58),1/11,+Generation!O$58/+Generation!$H$58)","v":2.3406096462037136E-4},{"$f":"IF(ISERROR(+Generation!P$58/+Generation!$H$58),1/11,+Generation!P$58/+Generation!$H$58)","v":4.4031556965468311E-4},{"$f":"IF(ISERROR(+Generation!Q$58/+Generation!$H$58),1/11,+Generation!Q$58/+Generation!$H$58)","v":6.906964920832917E-2},{"$f":"IF(ISERROR(+Generation!R$58/+Generation!$H$58),1/11,+Generation!R$58/+Generation!$H$58)","v":1.9857528196509391E-2},{"$f":"IF(ISERROR(+Generation!S$58/+Generation!$H$58),1/11,+Generation!S$58/+Generation!$H$58)","v":1.9696609511919025E-2},1]
["F101T","Transmission Rate Base",null,null,null,{"$f":"IF(ISERROR(+Transmission!I$58/+Transmission!$H$58),1/11,+Transmission!I$58/+Transmission!$H$58)","v":0.33100406071854677},{"$f":"IF(ISERROR(+Transmission!J$58/+Transmission!$H$58),1/11,+Transmission!J$58/+Transmission!$H$58)","v":0.27228225917000898},{"$f":"IF(ISERROR(+Transmission!K$58/+Transmission!$H$58),1/11,+Transmission!K$58/+Transmission!$H$58)","v":9.0597841735731585E-2},{"$f":"IF(ISERROR(+Transmission!L$58/+Transmission!$H$58),1/11,+Transmission!L$58/+Transmission!$H$58)","v":1.8664659338878636E-3},{"$f":"IF(ISERROR(+Transmission!M$58/+Transmission!$H$58),1/11,+Transmission!M$58/+Transmission!$H$58)","v":0.1899023431249233},{"$f":"IF(ISERROR(+Transmission!N$58/+Transmission!$H$58),1/11,+Transmission!N$58/+Transmission!$H$58)","v":7.2312049673405277E-3},{"$f":"IF(ISERROR(+Transmission!O$58/+Transmission!$H$58),1/11,+Transmission!O$58/+Transmission!$H$58)","v":2.1780621200293281E-4},{"$f":"IF(ISERROR(+Transmission!P$58/+Transmission!$H$58),1/11,+Transmission!P$58/+Transmission!$H$58)","v":3.7961417397960759E-4},{"$f":"IF(ISERROR(+Transmission!Q$58/+Transmission!$H$58),1/11,+Transmission!Q$58/+Transmission!$H$58)","v":6.8023133067801916E-2},{"$f":"IF(ISERROR(+Transmission!R$58/+Transmission!$H$58),1/11,+Transmission!R$58/+Transmission!$H$58)","v":1.9754419718882688E-2},{"$f":"IF(ISERROR(+Transmission!S$58/+Transmission!$H$58),1/11,+Transmission!S$58/+Transmission!$H$58)","v":1.8740851176894124E-2},1]
["F101D","Distribution Rate Base",null,null,null,{"$f":"IF(ISERROR(+Distribution!I$58/+Distribution!$H$58),1/11,+Distribution!I$58/+Distribution!$H$58)","v":0.57759767903455972},{"$f":"IF(ISERROR(+Distribution!J$58/+Distribution!$H$58),1/11,+Distribution!J$58/+Distribution!$H$58)","v":0.2371370686832551},{"$f":"IF(ISERROR(+Distribution!K$58/+Distribution!$H$58),1/11,+Distribution!K$58/+Distribution!$H$58)","v":6.8832632078095993E-2},{"$f":"IF(ISERROR(+Distribution!L$58/+Distribution!$H$58),1/11,+Distribution!L$58/+Distribution!$H$58)","v":1.1154579308340783E-2},{"$f":"IF(ISERROR(+Distribution!M$58/+Distribution!$H$58),1/11,+Distribution!M$58/+Distribution!$H$58)","v":4.6814272997131831E-4},{"$f":"IF(ISERROR(+Distribution!N$58/+Distribution!$H$58),1/11,+Distribution!N$58/+Distribution!$H$58)","v":1.1614087363087035E-2},{"$f":"IF(ISERROR(+Distribution!O$58/+Distribution!$H$58),1/11,+Distribution!O$58/+Distribution!$H$58)","v":4.8966283805242788E-4},{"$f":"IF(ISERROR(+Distribution!P$58/+Distribution!$H$58),1/11,+Distribution!P$58/+Distribution!$H$58)","v":2.8528373995585099E-4},{"$f":"IF(ISERROR(+Distribution!Q$58/+Distribution!$H$58),1/11,+Distribution!Q$58/+Distribution!$H$58)","v":9.2323027258703366E-2},{"$f":"IF(ISERROR(+Distribution!R$58/+Distribution!$H$58),1/11,+Distribution!R$58/+Distribution!$H$58)","v":4.7946229294368348E-5},{"$f":"IF(ISERROR(+Distribution!S$58/+Distribution!$H$58),1/11,+Distribution!S$58/+Distribution!$H$58)","v":4.9890736684160423E-5},1]
["F101R","Retail Rate Base",null,null,null,{"$f":"IF(ISERROR(+Retail!I$58/+Retail!$H$58),1/11,+Retail!I$58/+Retail!$H$58)","v":0.35591527190607469},{"$f":"IF(ISERROR(+Retail!J$58/+Retail!$H$58),1/11,+Retail!J$58/+Retail!$H$58)","v":5.4313220764654536E-2},{"$f":"IF(ISERROR(+Retail!K$58/+Retail!$H$58),1/11,+Retail!K$58/+Retail!$H$58)","v":9.775539486632083E-2},{"$f":"IF(ISERROR(+Retail!L$58/+Retail!$H$58),1/11,+Retail!L$58/+Retail!$H$58)","v":1.508072868551507E-3},{"$f":"IF(ISERROR(+Retail!M$58/+Retail!$H$58),1/11,+Retail!M$58/+Retail!$H$58)","v":0.16482123306449756},{"$f":"IF(ISERROR(+Retail!N$58/+Retail!$H$58),1/11,+Retail!N$58/+Retail!$H$58)","v":7.3797405613841216E-3},{"$f":"IF(ISERROR(+Retail!O$58/+Retail!$H$58),1/11,+Retail!O$58/+Retail!$H$58)","v":-1.8832739329044279E-4},{"$f":"IF(ISERROR(+Retail!P$58/+Retail!$H$58),1/11,+Retail!P$58/+Retail!$H$58)","v":-9.2440533690021961E-5},{"$f":"IF(ISERROR(+Retail!Q$58/+Retail!$H$58),1/11,+Retail!Q$58/+Retail!$H$58)","v":0.31632316598030669},{"$f":"IF(ISERROR(+Retail!R$58/+Retail!$H$58),1/11,+Retail!R$58/+Retail!$H$58)","v":1.1583592589472582E-3},{"$f":"IF(ISERROR(+Retail!S$58/+Retail!$H$58),1/11,+Retail!S$58/+Retail!$H$58)","v":1.1063086562426636E-3},1]
["F101M","Misc Rate Base",null,null,null,{"$f":"IF(ISERROR(+Misc!I$58/+Misc!$H$58),1/11,+Misc!I$58/+Misc!$H$58)","v":0.39113817486957592},{"$f":"IF(ISERROR(+Misc!J$58/+Misc!$H$58),1/11,+Misc!J$58/+Misc!$H$58)","v":0.26311318141662871},{"$f":"IF(ISERROR(+Misc!K$58/+Misc!$H$58),1/11,+Misc!K$58/+Misc!$H$58)","v":8.5319907482170276E-2},{"$f":"IF(ISERROR(+Misc!L$58/+Misc!$H$58),1/11,+Misc!L$58/+Misc!$H$58)","v":5.118273939490864E-3},{"$f":"IF(ISERROR(+Misc!M$58/+Misc!$H$58),1/11,+Misc!M$58/+Misc!$H$58)","v":0.14193777588974288},{"$f":"IF(ISERROR(+Misc!N$58/+Misc!$H$58),1/11,+Misc!N$58/+Misc!$H$58)","v":8.2950643151348084E-3},{"$f":"IF(ISERROR(+Misc!O$58/+Misc!$H$58),1/11,+Misc!O$58/+Misc!$H$58)","v":2.9402890845650929E-4},{"$f":"IF(ISERROR(+Misc!P$58/+Misc!$H$58),1/11,+Misc!P$58/+Misc!$H$58)","v":3.8861496769790533E-4},{"$f":"IF(ISERROR(+Misc!Q$58/+Misc!$H$58),1/11,+Misc!Q$58/+Misc!$H$58)","v":7.5191461714818025E-2},{"$f":"IF(ISERROR(+Misc!R$58/+Misc!$H$58),1/11,+Misc!R$58/+Misc!$H$58)","v":1.4849242205818795E-2},{"$f":"IF(ISERROR(+Misc!S$58/+Misc!$H$58),1/11,+Misc!S$58/+Misc!$H$58)","v":1.4354274290465357E-2},1]
["F102","SGP - System Gross Plant",null,null,null,{"$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":0.39578177383049296},{"$f":"IF(ISERROR((+'G+T+D+R+M'!J944+'G+T+D+R+M'!J987+'G+T+D+R+M'!J1054)/(+'G+T+D+R+M'!$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'!$H1054))","v":0.2624799384930932},{"$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":8.4856614896367102E-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'!$H1054))","v":5.2729342501785766E-3},{"$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":0.13861734102739534},{"$f":"IF(ISERROR((+'G+T+D+R+M'!N944+'G+T+D+R+M'!N987+'G+T+D+R+M'!N1054)/(+'G+T+D+R+M'!$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'!$H1054))","v":8.3330738435376216E-3},{"$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":2.9699516639877311E-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'!$H1054))","v":3.7904145157454674E-4},{"$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":7.5664397121128865E-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'!$H1054))","v":1.4495040947447952E-2},{"$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":1.3822848972384958E-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$1054))","v":0.3326987111381467},{"$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$1054))","v":0.27242544766697402},{"$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$1054))","v":9.0675928577715809E-2},{"$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$1054))","v":1.8684362776505575E-3},{"$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$1054))","v":0.18650401430639474},{"$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$1054))","v":7.2472094568056585E-3},{"$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$1054))","v":2.307928718690436E-4},{"$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$1054))","v":4.120737817295235E-4},{"$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$1054))","v":6.9577148653907142E-2},{"$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$1054))","v":1.9613209888220271E-2},{"$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$1054))","v":1.8747027380586492E-2},1]
["F102T","SGTP - System Gross Transmission Plant",null,null,null,{"$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$1054))","v":0.33122761652223148},{"$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$1054))","v":0.27122086347147117},{"$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$1054))","v":9.0274986626761256E-2},{"$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$1054))","v":1.860174608890767E-3},{"$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$1054))","v":0.18995230934787696},{"$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$1054))","v":7.2151644549604604E-3},{"$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$1054))","v":2.2977237452465445E-4},{"$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$1054))","v":4.1025171419103394E-4},{"$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$1054))","v":6.9269499224111172E-2},{"$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$1054))","v":1.967522804620888E-2},{"$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$1054))","v":1.8664133608772188E-2},1]
["F102D","SGDP - System Gross Distribution Plant",null,null,null,{"$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$1054))","v":0.57399609783642525},{"$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$1054))","v":0.23565354093949839},{"$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$1054))","v":6.8891215784747384E-2},{"$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$1054))","v":1.4827987282042739E-2},{"$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$1054))","v":1.2719742675068942E-3},{"$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$1054))","v":1.1406666465071335E-2},{"$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$1054))","v":4.835587296723664E-4},{"$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$1054))","v":2.8801528380426137E-4},{"$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$1054))","v":9.3007859803131129E-2},{"$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$1054))","v":8.6541804050171723E-5},{"$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$1054))","v":8.6541804050171723E-5},1]
["F102R","SGTP - System Gross Retail Plant",null,null,null,{"$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$1054))","v":0.39578177383049296},{"$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$1054))","v":0.2624799384930932},{"$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$1054))","v":8.4856614896367102E-2},{"$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$1054))","v":5.2729342501785766E-3},{"$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$1054))","v":0.13861734102739534},{"$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$1054))","v":8.3330738435376216E-3},{"$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$1054))","v":2.9699516639877311E-4},{"$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$1054))","v":3.7904145157454674E-4},{"$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$1054))","v":7.5664397121128865E-2},{"$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$1054))","v":1.4495040947447952E-2},{"$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$1054))","v":1.3822848972384958E-2},1]
["F102M","SGDP - System Gross Misc Plant",null,null,null,{"$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$1054))","v":0.39578177383049296},{"$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$1054))","v":0.2624799384930932},{"$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$1054))","v":8.4856614896367102E-2},{"$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$1054))","v":5.2729342501785766E-3},{"$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$1054))","v":0.13861734102739534},{"$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$1054))","v":8.3330738435376216E-3},{"$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$1054))","v":2.9699516639877311E-4},{"$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$1054))","v":3.7904145157454674E-4},{"$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$1054))","v":7.5664397121128865E-2},{"$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$1054))","v":1.4495040947447952E-2},{"$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$1054))","v":1.3822848972384958E-2},1]
["F103","SGP - System Gross Plant (Regulatory fees)",null,null,null,{"$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$1443))","v":0.39461478523637833},{"$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$1443))","v":0.26268804632705789},{"$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$1443))","v":8.496333404123857E-2},{"$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$1443))","v":4.2563873974047674E-3},{"$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$1443))","v":0.14021484448658039},{"$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$1443))","v":8.3689862041214091E-3},{"$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$1443))","v":3.0194026291135469E-4},{"$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$1443))","v":3.9037728867742926E-4},{"$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$1443))","v":7.5388575067527774E-2},{"$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$1443))","v":1.4662467724628724E-2},{"$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$1443))","v":1.4150255963473269E-2},1]
["F104G","SNP - System Net Generation Plant",null,null,null,{"$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$1444))","v":0.33058876622021099},{"$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$1444))","v":0.27221447423880413},{"$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$1444))","v":9.0929734478486721E-2},{"$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$1444))","v":1.9332123106534866E-3},{"$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$1444))","v":0.18804346509292275},{"$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$1444))","v":7.2874539820256103E-3},{"$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$1444))","v":2.3291931416996052E-4},{"$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$1444))","v":4.250873408346051E-4},{"$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$1444))","v":6.9363612257148113E-2},{"$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$1444))","v":1.974439970786105E-2},{"$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$1444))","v":1.9236875056882412E-2},1]
["F104T","SNP - System Net Transmission Plant",null,null,null,{"$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$1444))","v":0.33104012821491346},{"$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$1444))","v":0.27103441884872448},{"$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$1444))","v":9.0289131344130247E-2},{"$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$1444))","v":1.8574060843336163E-3},{"$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$1444))","v":0.19026126231989454},{"$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$1444))","v":7.2115061929745108E-3},{"$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$1444))","v":2.3012637879243566E-4},{"$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$1444))","v":4.101760530038686E-4},{"$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$1444))","v":6.9290488751345095E-2},{"$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$1444))","v":1.9684012449594831E-2},{"$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$1444))","v":1.8691343362292907E-2},1]
["F104D","SNP - System Net Distribution Plant",null,null,null,{"$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$1444))","v":0.57678497099412973},{"$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$1444))","v":0.23662379159491087},{"$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$1444))","v":6.8802467710146975E-2},{"$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$1444))","v":1.1006450684674009E-2},{"$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$1444))","v":1.2164250241910998E-3},{"$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$1444))","v":1.1572202282808107E-2},{"$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$1444))","v":4.9614668835487846E-4},{"$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$1444))","v":3.0324653812634602E-4},{"$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$1444))","v":9.3029037616726956E-2},{"$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$1444))","v":8.2630432965579567E-5},{"$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$1444))","v":8.2630432965579567E-5},1]
["F104R","SNP - System Net Retail Plant",null,null,null,{"$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$1444))","v":0.86202833186085193},{"$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$1444))","v":1.9475207867597401E-2},{"$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$1444))","v":2.3596090027591939E-4},{"$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$1444))","v":8.4750495327868408E-3},{"$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$1444))","v":-3.6126982270377602E-3},{"$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$1444))","v":2.4785969411679739E-3},{"$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$1444))","v":1.6920537006960001E-3},{"$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$1444))","v":2.0188466264427826E-4},{"$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$1444))","v":0.10907563257143914},{"$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$1444))","v":-2.5009905211254069E-5},{"$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$1444))","v":-2.5009905211254069E-5},1]
["F104M","SNP - System Net Misc Plant",null,null,null,{"$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$1444))","v":0.39461478523637833},{"$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$1444))","v":0.26268804632705789},{"$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$1444))","v":8.496333404123857E-2},{"$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$1444))","v":4.2563873974047674E-3},{"$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$1444))","v":0.14021484448658039},{"$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$1444))","v":8.3689862041214091E-3},{"$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$1444))","v":3.0194026291135469E-4},{"$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$1444))","v":3.9037728867742926E-4},{"$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$1444))","v":7.5388575067527774E-2},{"$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$1444))","v":1.4662467724628724E-2},{"$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$1444))","v":1.4150255963473269E-2},1]
["F105","STP - System Prod & Trans Plant",null,null,null,{"$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":0.3322348109779496},{"$f":"IF(ISERROR((+'G+T+D+R+M'!J944+'G+T+D+R+M'!J987)/(+'G+T+D+R+M'!$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'!$H987))","v":0.27204558984191018},{"$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":9.0549494130015909E-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'!$H987))","v":1.8658310139104157E-3},{"$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":0.18759141181627909},{"$f":"IF(ISERROR((+'G+T+D+R+M'!N944+'G+T+D+R+M'!N987)/(+'G+T+D+R+M'!$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'!$H987))","v":7.2371042729998877E-3},{"$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":2.3047106464031664E-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'!$H987))","v":4.1149920453112263E-4},{"$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":6.9480133398584415E-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'!$H987))","v":1.9632766912707204E-2},{"$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":1.8720887366471848E-2},1]
["F105G","SGGP - System Gross Generation Plant",null,null,null,{"$f":"IF(ISERROR((+Generation!I944)/(+Generation!$H944)),1/11,(+Generation!I944)/(+Generation!$H944))","v":0.3326987111381467},{"$f":"IF(ISERROR((+Generation!J944)/(+Generation!$H944)),1/11,(+Generation!J944)/(+Generation!$H944))","v":0.27242544766697402},{"$f":"IF(ISERROR((+Generation!K944)/(+Generation!$H944)),1/11,(+Generation!K944)/(+Generation!$H944))","v":9.0675928577715809E-2},{"$f":"IF(ISERROR((+Generation!L944)/(+Generation!$H944)),1/11,(+Generation!L944)/(+Generation!$H944))","v":1.8684362776505575E-3},{"$f":"IF(ISERROR((+Generation!M944)/(+Generation!$H944)),1/11,(+Generation!M944)/(+Generation!$H944))","v":0.18650401430639474},{"$f":"IF(ISERROR((+Generation!N944)/(+Generation!$H944)),1/11,(+Generation!N944)/(+Generation!$H944))","v":7.2472094568056585E-3},{"$f":"IF(ISERROR((+Generation!O944)/(+Generation!$H944)),1/11,(+Generation!O944)/(+Generation!$H944))","v":2.307928718690436E-4},{"$f":"IF(ISERROR((+Generation!P944)/(+Generation!$H944)),1/11,(+Generation!P944)/(+Generation!$H944))","v":4.120737817295235E-4},{"$f":"IF(ISERROR((+Generation!Q944)/(+Generation!$H944)),1/11,(+Generation!Q944)/(+Generation!$H944))","v":6.9577148653907142E-2},{"$f":"IF(ISERROR((+Generation!R944)/(+Generation!$H944)),1/11,(+Generation!R944)/(+Generation!$H944))","v":1.9613209888220271E-2},{"$f":"IF(ISERROR((+Generation!S944)/(+Generation!$H944)),1/11,(+Generation!S944)/(+Generation!$H944))","v":1.8747027380586492E-2},1]
["F105T","SGTP - System Gross Transmission Plant",null,null,null,{"$f":"IF(ISERROR((+Transmission!I987)/(+Transmission!$H987)),1/11,(+Transmission!I987)/(+Transmission!$H987))","v":0.33122761652223148},{"$f":"IF(ISERROR((+Transmission!J987)/(+Transmission!$H987)),1/11,(+Transmission!J987)/(+Transmission!$H987))","v":0.27122086347147117},{"$f":"IF(ISERROR((+Transmission!K987)/(+Transmission!$H987)),1/11,(+Transmission!K987)/(+Transmission!$H987))","v":9.0274986626761256E-2},{"$f":"IF(ISERROR((+Transmission!L987)/(+Transmission!$H987)),1/11,(+Transmission!L987)/(+Transmission!$H987))","v":1.860174608890767E-3},{"$f":"IF(ISERROR((+Transmission!M987)/(+Transmission!$H987)),1/11,(+Transmission!M987)/(+Transmission!$H987))","v":0.18995230934787696},{"$f":"IF(ISERROR((+Transmission!N987)/(+Transmission!$H987)),1/11,(+Transmission!N987)/(+Transmission!$H987))","v":7.2151644549604604E-3},{"$f":"IF(ISERROR((+Transmission!O987)/(+Transmission!$H987)),1/11,(+Transmission!O987)/(+Transmission!$H987))","v":2.2977237452465445E-4},{"$f":"IF(ISERROR((+Transmission!P987)/(+Transmission!$H987)),1/11,(+Transmission!P987)/(+Transmission!$H987))","v":4.1025171419103394E-4},{"$f":"IF(ISERROR((+Transmission!Q987)/(+Transmission!$H987)),1/11,(+Transmission!Q987)/(+Transmission!$H987))","v":6.9269499224111172E-2},{"$f":"IF(ISERROR((+Transmission!R987)/(+Transmission!$H987)),1/11,(+Transmission!R987)/(+Transmission!$H987))","v":1.967522804620888E-2},{"$f":"IF(ISERROR((+Transmission!S987)/(+Transmission!$H987)),1/11,(+Transmission!S987)/(+Transmission!$H987))","v":1.8664133608772188E-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'!$H987))","v":0.33122761652223148},{"$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":0.27122086347147117},{"$f":"IF(ISERROR((+'G+T+D+R+M'!K987)/(+'G+T+D+R+M'!$H987)),1/11,(+'G+T+D+R+M'!K987)/(+'G+T+D+R+M'!$H987))","v":9.0274986626761256E-2},{"$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":1.860174608890767E-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'!$H987))","v":0.18995230934787696},{"$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":7.2151644549604604E-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'!$H987))","v":2.2977237452465445E-4},{"$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":4.1025171419103394E-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'!$H987))","v":6.9269499224111172E-2},{"$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":1.967522804620888E-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'!$H987))","v":1.8664133608772188E-2},1]
["F107","STP - System Trans & Dist Plant",null,null,null,{"$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":0.46006063687564169},{"$f":"IF(ISERROR(('G+T+D+R+M'!J987+'G+T+D+R+M'!J1054)/('G+T+D+R+M'!$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'!$H1054)))","v":0.25234590259157197},{"$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":7.8926990506307887E-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'!$H1054)))","v":8.7419677684285636E-3},{"$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":8.9822929627296461E-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'!$H1054)))","v":9.4395218379977365E-3},{"$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":3.6445238933204347E-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'!$H1054)))","v":3.4538296171255257E-4},{"$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":8.1867035259587717E-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'!$H1054)))","v":9.279852173397633E-3},{"$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":8.8053280087259395E-3},1]
["F107G","SGGP - System Gross Generation Plant",null,null,null,{"$f":"IF(ISERROR((+Generation!I944)/(+Generation!$H944)),1/11,(+Generation!I944)/(+Generation!$H944))","v":0.3326987111381467},{"$f":"IF(ISERROR((+Generation!J944)/(+Generation!$H944)),1/11,(+Generation!J944)/(+Generation!$H944))","v":0.27242544766697402},{"$f":"IF(ISERROR((+Generation!K944)/(+Generation!$H944)),1/11,(+Generation!K944)/(+Generation!$H944))","v":9.0675928577715809E-2},{"$f":"IF(ISERROR((+Generation!L944)/(+Generation!$H944)),1/11,(+Generation!L944)/(+Generation!$H944))","v":1.8684362776505575E-3},{"$f":"IF(ISERROR((+Generation!M944)/(+Generation!$H944)),1/11,(+Generation!M944)/(+Generation!$H944))","v":0.18650401430639474},{"$f":"IF(ISERROR((+Generation!N944)/(+Generation!$H944)),1/11,(+Generation!N944)/(+Generation!$H944))","v":7.2472094568056585E-3},{"$f":"IF(ISERROR((+Generation!O944)/(+Generation!$H944)),1/11,(+Generation!O944)/(+Generation!$H944))","v":2.307928718690436E-4},{"$f":"IF(ISERROR((+Generation!P944)/(+Generation!$H944)),1/11,(+Generation!P944)/(+Generation!$H944))","v":4.120737817295235E-4},{"$f":"IF(ISERROR((+Generation!Q944)/(+Generation!$H944)),1/11,(+Generation!Q944)/(+Generation!$H944))","v":6.9577148653907142E-2},{"$f":"IF(ISERROR((+Generation!R944)/(+Generation!$H944)),1/11,(+Generation!R944)/(+Generation!$H944))","v":1.9613209888220271E-2},{"$f":"IF(ISERROR((+Generation!S944)/(+Generation!$H944)),1/11,(+Generation!S944)/(+Generation!$H944))","v":1.8747027380586492E-2},1]
["F107T","SGTP - System Gross Transmission Plant",null,null,null,{"$f":"IF(ISERROR((+Transmission!I987)/(+Transmission!$H987)),1/11,(+Transmission!I987)/(+Transmission!$H987))","v":0.33122761652223148},{"$f":"IF(ISERROR((+Transmission!J987)/(+Transmission!$H987)),1/11,(+Transmission!J987)/(+Transmission!$H987))","v":0.27122086347147117},{"$f":"IF(ISERROR((+Transmission!K987)/(+Transmission!$H987)),1/11,(+Transmission!K987)/(+Transmission!$H987))","v":9.0274986626761256E-2},{"$f":"IF(ISERROR((+Transmission!L987)/(+Transmission!$H987)),1/11,(+Transmission!L987)/(+Transmission!$H987))","v":1.860174608890767E-3},{"$f":"IF(ISERROR((+Transmission!M987)/(+Transmission!$H987)),1/11,(+Transmission!M987)/(+Transmission!$H987))","v":0.18995230934787696},{"$f":"IF(ISERROR((+Transmission!N987)/(+Transmission!$H987)),1/11,(+Transmission!N987)/(+Transmission!$H987))","v":7.2151644549604604E-3},{"$f":"IF(ISERROR((+Transmission!O987)/(+Transmission!$H987)),1/11,(+Transmission!O987)/(+Transmission!$H987))","v":2.2977237452465445E-4},{"$f":"IF(ISERROR((+Transmission!P987)/(+Transmission!$H987)),1/11,(+Transmission!P987)/(+Transmission!$H987))","v":4.1025171419103394E-4},{"$f":"IF(ISERROR((+Transmission!Q987)/(+Transmission!$H987)),1/11,(+Transmission!Q987)/(+Transmission!$H987))","v":6.9269499224111172E-2},{"$f":"IF(ISERROR((+Transmission!R987)/(+Transmission!$H987)),1/11,(+Transmission!R987)/(+Transmission!$H987))","v":1.967522804620888E-2},{"$f":"IF(ISERROR((+Transmission!S987)/(+Transmission!$H987)),1/11,(+Transmission!S987)/(+Transmission!$H987))","v":1.8664133608772188E-2},1]
["F107D","SGDP - System Gross Distribution Plant",null,null,null,{"$f":"IF(ISERROR(Distribution!I1054/Distribution!$H1054),1/11,Distribution!I1054/Distribution!$H1054)","v":0.57399609783642525},{"$f":"IF(ISERROR(Distribution!J1054/Distribution!$H1054),1/11,Distribution!J1054/Distribution!$H1054)","v":0.23565354093949839},{"$f":"IF(ISERROR(Distribution!K1054/Distribution!$H1054),1/11,Distribution!K1054/Distribution!$H1054)","v":6.8891215784747384E-2},{"$f":"IF(ISERROR(Distribution!L1054/Distribution!$H1054),1/11,Distribution!L1054/Distribution!$H1054)","v":1.4827987282042739E-2},{"$f":"IF(ISERROR(Distribution!M1054/Distribution!$H1054),1/11,Distribution!M1054/Distribution!$H1054)","v":1.2719742675068942E-3},{"$f":"IF(ISERROR(Distribution!N1054/Distribution!$H1054),1/11,Distribution!N1054/Distribution!$H1054)","v":1.1406666465071335E-2},{"$f":"IF(ISERROR(Distribution!O1054/Distribution!$H1054),1/11,Distribution!O1054/Distribution!$H1054)","v":4.835587296723664E-4},{"$f":"IF(ISERROR(Distribution!P1054/Distribution!$H1054),1/11,Distribution!P1054/Distribution!$H1054)","v":2.8801528380426137E-4},{"$f":"IF(ISERROR(Distribution!Q1054/Distribution!$H1054),1/11,Distribution!Q1054/Distribution!$H1054)","v":9.3007859803131129E-2},{"$f":"IF(ISERROR(Distribution!R1054/Distribution!$H1054),1/11,Distribution!R1054/Distribution!$H1054)","v":8.6541804050171723E-5},{"$f":"IF(ISERROR(Distribution!S1054/Distribution!$H1054),1/11,Distribution!S1054/Distribution!$H1054)","v":8.6541804050171723E-5},1]
["F107R","SGTP - System Gross Retail Plant",null,null,null,{"$f":"IF(ISERROR(Distribution!I1054/Distribution!$H1054),1/11,Distribution!I1054/Distribution!$H1054)","v":0.57399609783642525},{"$f":"IF(ISERROR(Distribution!J1054/Distribution!$H1054),1/11,Distribution!J1054/Distribution!$H1054)","v":0.23565354093949839},{"$f":"IF(ISERROR(Distribution!K1054/Distribution!$H1054),1/11,Distribution!K1054/Distribution!$H1054)","v":6.8891215784747384E-2},{"$f":"IF(ISERROR(Distribution!L1054/Distribution!$H1054),1/11,Distribution!L1054/Distribution!$H1054)","v":1.4827987282042739E-2},{"$f":"IF(ISERROR(Distribution!M1054/Distribution!$H1054),1/11,Distribution!M1054/Distribution!$H1054)","v":1.2719742675068942E-3},{"$f":"IF(ISERROR(Distribution!N1054/Distribution!$H1054),1/11,Distribution!N1054/Distribution!$H1054)","v":1.1406666465071335E-2},{"$f":"IF(ISERROR(Distribution!O1054/Distribution!$H1054),1/11,Distribution!O1054/Distribution!$H1054)","v":4.835587296723664E-4},{"$f":"IF(ISERROR(Distribution!P1054/Distribution!$H1054),1/11,Distribution!P1054/Distribution!$H1054)","v":2.8801528380426137E-4},{"$f":"IF(ISERROR(Distribution!Q1054/Distribution!$H1054),1/11,Distribution!Q1054/Distribution!$H1054)","v":9.3007859803131129E-2},{"$f":"IF(ISERROR(Distribution!R1054/Distribution!$H1054),1/11,Distribution!R1054/Distribution!$H1054)","v":8.6541804050171723E-5},{"$f":"IF(ISERROR(Distribution!S1054/Distribution!$H1054),1/11,Distribution!S1054/Distribution!$H1054)","v":8.6541804050171723E-5},1]
["F107M","SGDP - System Gross Misc Plant",null,null,null,{"$f":"IF(ISERROR(Distribution!I1054/Distribution!$H1054),1/11,Distribution!I1054/Distribution!$H1054)","v":0.57399609783642525},{"$f":"IF(ISERROR(Distribution!J1054/Distribution!$H1054),1/11,Distribution!J1054/Distribution!$H1054)","v":0.23565354093949839},{"$f":"IF(ISERROR(Distribution!K1054/Distribution!$H1054),1/11,Distribution!K1054/Distribution!$H1054)","v":6.8891215784747384E-2},{"$f":"IF(ISERROR(Distribution!L1054/Distribution!$H1054),1/11,Distribution!L1054/Distribution!$H1054)","v":1.4827987282042739E-2},{"$f":"IF(ISERROR(Distribution!M1054/Distribution!$H1054),1/11,Distribution!M1054/Distribution!$H1054)","v":1.2719742675068942E-3},{"$f":"IF(ISERROR(Distribution!N1054/Distribution!$H1054),1/11,Distribution!N1054/Distribution!$H1054)","v":1.1406666465071335E-2},{"$f":"IF(ISERROR(Distribution!O1054/Distribution!$H1054),1/11,Distribution!O1054/Distribution!$H1054)","v":4.835587296723664E-4},{"$f":"IF(ISERROR(Distribution!P1054/Distribution!$H1054),1/11,Distribution!P1054/Distribution!$H1054)","v":2.8801528380426137E-4},{"$f":"IF(ISERROR(Distribution!Q1054/Distribution!$H1054),1/11,Distribution!Q1054/Distribution!$H1054)","v":9.3007859803131129E-2},{"$f":"IF(ISERROR(Distribution!R1054/Distribution!$H1054),1/11,Distribution!R1054/Distribution!$H1054)","v":8.6541804050171723E-5},{"$f":"IF(ISERROR(Distribution!S1054/Distribution!$H1054),1/11,Distribution!S1054/Distribution!$H1054)","v":8.6541804050171723E-5},1]
["F108","SGP - System General Plant",null,null,null,{"$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":0.38995198238435058},{"$f":"IF(ISERROR((+'G+T+D+R+M'!J1174)/(+'G+T+D+R+M'!$H1174)),1/11,(+'G+T+D+R+M'!J1174)/(+'G+T+D+R+M'!$H1174))","v":0.25843882087742975},{"$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":8.537085766025479E-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'!$H1174))","v":6.220355320955248E-3},{"$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":0.14369784354360116},{"$f":"IF(ISERROR((+'G+T+D+R+M'!N1174)/(+'G+T+D+R+M'!$H1174)),1/11,(+'G+T+D+R+M'!N1174)/(+'G+T+D+R+M'!$H1174))","v":8.7547178138130902E-3},{"$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":3.5353800990037E-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'!$H1174))","v":5.0338952091012626E-4},{"$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":7.4053995511779491E-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'!$H1174))","v":1.5069197498168117E-2},{"$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":1.7585301858837409E-2},1]
["F108G","SGGP - System Gen Generation Plant",null,null,null,{"$f":"IF(ISERROR((+Generation!I1174)/(+Generation!$H1174)),1/11,(+Generation!I1174)/(+Generation!$H1174))","v":0.2974658507418465},{"$f":"IF(ISERROR((+Generation!J1174)/(+Generation!$H1174)),1/11,(+Generation!J1174)/(+Generation!$H1174))","v":0.27322867271640783},{"$f":"IF(ISERROR((+Generation!K1174)/(+Generation!$H1174)),1/11,(+Generation!K1174)/(+Generation!$H1174))","v":9.5144265784452078E-2},{"$f":"IF(ISERROR((+Generation!L1174)/(+Generation!$H1174)),1/11,(+Generation!L1174)/(+Generation!$H1174))","v":3.1803569654784E-3},{"$f":"IF(ISERROR((+Generation!M1174)/(+Generation!$H1174)),1/11,(+Generation!M1174)/(+Generation!$H1174))","v":0.20761102370027962},{"$f":"IF(ISERROR((+Generation!N1174)/(+Generation!$H1174)),1/11,(+Generation!N1174)/(+Generation!$H1174))","v":8.1126982742819962E-3},{"$f":"IF(ISERROR((+Generation!O1174)/(+Generation!$H1174)),1/11,(+Generation!O1174)/(+Generation!$H1174))","v":2.6225494118642639E-4},{"$f":"IF(ISERROR((+Generation!P1174)/(+Generation!$H1174)),1/11,(+Generation!P1174)/(+Generation!$H1174))","v":6.6228983982621426E-4},{"$f":"IF(ISERROR((+Generation!Q1174)/(+Generation!$H1174)),1/11,(+Generation!Q1174)/(+Generation!$H1174))","v":6.4996972908837353E-2},{"$f":"IF(ISERROR((+Generation!R1174)/(+Generation!$H1174)),1/11,(+Generation!R1174)/(+Generation!$H1174))","v":2.1905450995064947E-2},{"$f":"IF(ISERROR((+Generation!S1174)/(+Generation!$H1174)),1/11,(+Generation!S1174)/(+Generation!$H1174))","v":2.7430163132338686E-2},1]
["F108T","SGTP - System Gen Transmission Plant",null,null,null,{"$f":"IF(ISERROR((+Transmission!I1174)/(+Transmission!$H1174)),1/11,(+Transmission!I1174)/(+Transmission!$H1174))","v":0.33122901352112161},{"$f":"IF(ISERROR((+Transmission!J1174)/(+Transmission!$H1174)),1/11,(+Transmission!J1174)/(+Transmission!$H1174))","v":0.27122200738347108},{"$f":"IF(ISERROR((+Transmission!K1174)/(+Transmission!$H1174)),1/11,(+Transmission!K1174)/(+Transmission!$H1174))","v":9.0275367374168275E-2},{"$f":"IF(ISERROR((+Transmission!L1174)/(+Transmission!$H1174)),1/11,(+Transmission!L1174)/(+Transmission!$H1174))","v":1.8601824544378608E-3},{"$f":"IF(ISERROR((+Transmission!M1174)/(+Transmission!$H1174)),1/11,(+Transmission!M1174)/(+Transmission!$H1174))","v":0.18994903473569802},{"$f":"IF(ISERROR((+Transmission!N1174)/(+Transmission!$H1174)),1/11,(+Transmission!N1174)/(+Transmission!$H1174))","v":7.2151948859276657E-3},{"$f":"IF(ISERROR((+Transmission!O1174)/(+Transmission!$H1174)),1/11,(+Transmission!O1174)/(+Transmission!$H1174))","v":2.2977334362184374E-4},{"$f":"IF(ISERROR((+Transmission!P1174)/(+Transmission!$H1174)),1/11,(+Transmission!P1174)/(+Transmission!$H1174))","v":4.102534444851302E-4},{"$f":"IF(ISERROR((+Transmission!Q1174)/(+Transmission!$H1174)),1/11,(+Transmission!Q1174)/(+Transmission!$H1174))","v":6.9269791377931406E-2},{"$f":"IF(ISERROR((+Transmission!R1174)/(+Transmission!$H1174)),1/11,(+Transmission!R1174)/(+Transmission!$H1174))","v":1.9675169151765967E-2},{"$f":"IF(ISERROR((+Transmission!S1174)/(+Transmission!$H1174)),1/11,(+Transmission!S1174)/(+Transmission!$H1174))","v":1.8664212327371227E-2},1]
["F108D","SGDP - System Gen Distribution Plant",null,null,null,{"$f":"IF(ISERROR(Distribution!I1174/Distribution!$H1174),1/11,Distribution!I1174/Distribution!$H1174)","v":0.57399609783642525},{"$f":"IF(ISERROR(Distribution!J1174/Distribution!$H1174),1/11,Distribution!J1174/Distribution!$H1174)","v":0.23565354093949839},{"$f":"IF(ISERROR(Distribution!K1174/Distribution!$H1174),1/11,Distribution!K1174/Distribution!$H1174)","v":6.8891215784747384E-2},{"$f":"IF(ISERROR(Distribution!L1174/Distribution!$H1174),1/11,Distribution!L1174/Distribution!$H1174)","v":1.4827987282042737E-2},{"$f":"IF(ISERROR(Distribution!M1174/Distribution!$H1174),1/11,Distribution!M1174/Distribution!$H1174)","v":1.2719742675068942E-3},{"$f":"IF(ISERROR(Distribution!N1174/Distribution!$H1174),1/11,Distribution!N1174/Distribution!$H1174)","v":1.1406666465071335E-2},{"$f":"IF(ISERROR(Distribution!O1174/Distribution!$H1174),1/11,Distribution!O1174/Distribution!$H1174)","v":4.8355872967236635E-4},{"$f":"IF(ISERROR(Distribution!P1174/Distribution!$H1174),1/11,Distribution!P1174/Distribution!$H1174)","v":2.8801528380426137E-4},{"$f":"IF(ISERROR(Distribution!Q1174/Distribution!$H1174),1/11,Distribution!Q1174/Distribution!$H1174)","v":9.3007859803131115E-2},{"$f":"IF(ISERROR(Distribution!R1174/Distribution!$H1174),1/11,Distribution!R1174/Distribution!$H1174)","v":8.6541804050171709E-5},{"$f":"IF(ISERROR(Distribution!S1174/Distribution!$H1174),1/11,Distribution!S1174/Distribution!$H1174)","v":8.6541804050171709E-5},1]
["F108R","SGTP - System Gen Retail Plant",null,null,null,{"$f":"IF(ISERROR(Retail!I1174/Retail!$H1174),1/11,Retail!I1174/Retail!$H1174)","v":0.87083139955935285},{"$f":"IF(ISERROR(Retail!J1174/Retail!$H1174),1/11,Retail!J1174/Retail!$H1174)","v":1.9459829672089233E-2},{"$f":"IF(ISERROR(Retail!K1174/Retail!$H1174),1/11,Retail!K1174/Retail!$H1174)","v":3.4595842598384894E-4},{"$f":"IF(ISERROR(Retail!L1174/Retail!$H1174),1/11,Retail!L1174/Retail!$H1174)","v":1.03070458516337E-2},{"$f":"IF(ISERROR(Retail!M1174/Retail!$H1174),1/11,Retail!M1174/Retail!$H1174)","v":6.5144830588063777E-4},{"$f":"IF(ISERROR(Retail!N1174/Retail!$H1174),1/11,Retail!N1174/Retail!$H1174)","v":3.441951868068659E-3},{"$f":"IF(ISERROR(Retail!O1174/Retail!$H1174),1/11,Retail!O1174/Retail!$H1174)","v":2.6223261067933588E-3},{"$f":"IF(ISERROR(Retail!P1174/Retail!$H1174),1/11,Retail!P1174/Retail!$H1174)","v":5.4775037140818194E-4},{"$f":"IF(ISERROR(Retail!Q1174/Retail!$H1174),1/11,Retail!Q1174/Retail!$H1174)","v":9.178405668484485E-2},{"$f":"IF(ISERROR(Retail!R1174/Retail!$H1174),1/11,Retail!R1174/Retail!$H1174)","v":4.1165769723894958E-6},{"$f":"IF(ISERROR(Retail!S1174/Retail!$H1174),1/11,Retail!S1174/Retail!$H1174)","v":4.1165769723894958E-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":0.456961510678844},{"$f":"IF(ISERROR((+'G+T+D+R+M'!J1202)/(+'G+T+D+R+M'!$H1202)),1/11,(+'G+T+D+R+M'!J1202)/(+'G+T+D+R+M'!$H1202))","v":0.22353033550536525},{"$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":7.2133384068099562E-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'!$H1202))","v":5.0307457635510484E-3},{"$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":0.13089418738271022},{"$f":"IF(ISERROR((+'G+T+D+R+M'!N1202)/(+'G+T+D+R+M'!$H1202)),1/11,(+'G+T+D+R+M'!N1202)/(+'G+T+D+R+M'!$H1202))","v":7.1305504763783485E-3},{"$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":6.7901528990891777E-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'!$H1202))","v":4.2148941098892783E-4},{"$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":7.6388930229941018E-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'!$H1202))","v":1.3698966435150183E-2},{"$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":1.3130884759062574E-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'!$H997))","v":0.48185384449784452},{"$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":0.31157440623203314},{"$f":"IF(ISERROR((+'G+T+D+R+M'!K997)/(+'G+T+D+R+M'!$H997)),1/11,(+'G+T+D+R+M'!K997)/(+'G+T+D+R+M'!$H997))","v":9.8833884475618791E-2},{"$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":6.9917563780139515E-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":1.3505359359867476E-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'!$H997))","v":2.1092886397717852E-4},{"$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":1.6090354124717585E-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'!$H997))","v":9.3161497391610545E-2},{"$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":0.48185384449784452},{"$f":"IF(ISERROR((+'G+T+D+R+M'!J1001)/(+'G+T+D+R+M'!$H1001)),1/11,(+'G+T+D+R+M'!J1001)/(+'G+T+D+R+M'!$H1001))","v":0.31157440623203314},{"$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":9.8833884475618791E-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'!$H1001))","v":6.9917563780139515E-4},{"$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'!$H1001))","v":1.3505359359867476E-2},{"$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":2.1092886397717852E-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'!$H1001))","v":1.6090354124717585E-4},{"$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":9.3161497391610532E-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'!$H1005))","v":0.48185384449784452},{"$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":0.3115744062320332},{"$f":"IF(ISERROR((+'G+T+D+R+M'!K1005)/(+'G+T+D+R+M'!$H1005)),1/11,(+'G+T+D+R+M'!K1005)/(+'G+T+D+R+M'!$H1005))","v":9.8833884475618791E-2},{"$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":6.9917563780139515E-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":1.3505359359867478E-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'!$H1005))","v":2.1092886397717852E-4},{"$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":1.6090354124717585E-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'!$H1005))","v":9.3161497391610545E-2},{"$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":0.47728536827533213},{"$f":"IF(ISERROR((+'G+T+D+R+M'!J1010)/(+'G+T+D+R+M'!$H1010)),1/11,(+'G+T+D+R+M'!J1010)/(+'G+T+D+R+M'!$H1010))","v":0.30720056894242442},{"$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":9.744646843389676E-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'!$H1010))","v":1.2256135706272308E-2},{"$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'!$H1010))","v":1.3315773042133267E-2},{"$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":2.0796787452404886E-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'!$H1010))","v":1.5864480017390269E-4},{"$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":9.2129072925243291E-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'!$H1015))","v":0.6331720706805366},{"$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":0.19055426646468338},{"$f":"IF(ISERROR((+'G+T+D+R+M'!K1015)/(+'G+T+D+R+M'!$H1015)),1/11,(+'G+T+D+R+M'!K1015)/(+'G+T+D+R+M'!$H1015))","v":6.0445331777609093E-2},{"$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":7.9168838076370974E-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":8.2596766444448383E-3},{"$f":"IF(ISERROR((+'G+T+D+R+M'!O1015)/(+'G+T+D+R+M'!$H1015)),1/11,(+'G+T+D+R+M'!O1015)/(+'G+T+D+R+M'!$H1015))","v":1.2900095177094788E-4},{"$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":9.8406209433941807E-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'!$H1015))","v":9.9424363463884211E-2},{"$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":0.61240133399423002},{"$f":"IF(ISERROR((+'G+T+D+R+M'!J1020)/(+'G+T+D+R+M'!$H1020)),1/11,(+'G+T+D+R+M'!J1020)/(+'G+T+D+R+M'!$H1020))","v":0.21146619615258039},{"$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":6.7078762513883047E-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'!$H1020))","v":6.1879329348561414E-4},{"$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'!$H1020))","v":9.1661154266245489E-3},{"$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":1.4315785774400742E-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'!$H1020))","v":1.0920556738437877E-4},{"$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":9.9016435194068192E-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'!$H1025))","v":0.58801113178297126},{"$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":0.22847113330021493},{"$f":"IF(ISERROR((+'G+T+D+R+M'!K1025)/(+'G+T+D+R+M'!$H1025)),1/11,(+'G+T+D+R+M'!K1025)/(+'G+T+D+R+M'!$H1025))","v":7.2472864083037145E-2},{"$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":3.1248685008323125E-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":9.9032035265365012E-3},{"$f":"IF(ISERROR((+'G+T+D+R+M'!O1025)/(+'G+T+D+R+M'!$H1025)),1/11,(+'G+T+D+R+M'!O1025)/(+'G+T+D+R+M'!$H1025))","v":1.546698176573089E-4},{"$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":1.179872726560961E-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'!$H1025))","v":9.7744141716094621E-2},{"$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":0.58833266525621186},{"$f":"IF(ISERROR((+'G+T+D+R+M'!J1029)/(+'G+T+D+R+M'!$H1029)),1/11,(+'G+T+D+R+M'!J1029)/(+'G+T+D+R+M'!$H1029))","v":0.25399798927437112},{"$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":6.0681542529829526E-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'!$H1029))","v":3.6442674445197687E-3},{"$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'!$H1029))","v":1.8740864572651769E-2},{"$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":1.1866486860554856E-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'!$H1029))","v":7.0168637588579729E-4},{"$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":7.3782319677924674E-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'!$H1033))","v":0.79963259447844093},{"$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":7.6728663408577744E-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'!$H1033))","v":6.8875427433031404E-3},{"$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'!$H1033))","v":2.8991380892467692E-3},{"$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":6.0557074157735946E-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'!$H1033))","v":0.11324649053885387},{"$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":0.69207039078932875},{"$f":"IF(ISERROR(('G+T+D+R+M'!J1037/'G+T+D+R+M'!$H1037)),1/11,('G+T+D+R+M'!J1037/'G+T+D+R+M'!$H1037))","v":0.11668216993772151},{"$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":1.3380058378638931E-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":4.3044113766125575E-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'!$H1037))","v":9.8778779929939754E-3},{"$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":2.2441272515058845E-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'!$H1037))","v":4.6875235399409989E-4},{"$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":0.11637529157454736},{"$f":"IF(ISERROR(('G+T+D+R+M'!R1037/'G+T+D+R+M'!$H1037)),1/11,('G+T+D+R+M'!R1037/'G+T+D+R+M'!$H1037))","v":2.9286089775720624E-3},{"$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":2.9286089775720624E-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:$H483)))","v":0.55466081139251322},{"$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":0.23361804991302976},{"$f":"IF(ISERROR((SUM('G+T+D+R+M'!K451:K463)+SUM('G+T+D+R+M'!K471:K483))/(SUM('G+T+D+R+M'!$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:$H483)))","v":7.0500234265707867E-2},{"$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":3.0578751931953477E-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:$H483)))","v":3.3893610226347218E-3},{"$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":1.0250448016649432E-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:$H483)))","v":5.9118761844210912E-4},{"$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":2.0888400524118273E-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:$H483)))","v":9.5741065306355302E-2},{"$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":2.3060326373666512E-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:$H483)))","v":2.3060326373666512E-4},1]
["F132","Account 364 + 365",null,null,null,{"$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":0.53892662577935324},{"$f":"IF(ISERROR(('G+T+D+R+M'!J1010+'G+T+D+R+M'!J1015)/('G+T+D+R+M'!$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'!$H1015))","v":0.26107588571426532},{"$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":8.2815351363737022E-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'!$H1015))","v":1.0540293754831714E-2},{"$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'!$H1015))","v":1.1316473966546045E-2},{"$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":1.7674250157933562E-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'!$H1015))","v":1.3482504886612665E-4},{"$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":9.5013801870821396E-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'!$H1025))","v":0.59454060742505677},{"$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":0.22391875927973956},{"$f":"IF(ISERROR(('G+T+D+R+M'!K1020+'G+T+D+R+M'!K1025)/('G+T+D+R+M'!$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'!$H1025))","v":7.1028814767592402E-2},{"$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":2.4539697160714698E-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":9.7058784386688576E-3},{"$f":"IF(ISERROR(('G+T+D+R+M'!O1020+'G+T+D+R+M'!O1025)/('G+T+D+R+M'!$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'!$H1025))","v":1.5158796285366693E-4},{"$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":1.1563633148016835E-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'!$H1025))","v":9.8084746078537247E-2},{"$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":0.5746926325278473},{"$f":"IF(ISERROR(('G+T+D+R+M'!J1010+'G+T+D+R+M'!J1015+('G+T+D+R+M'!J1033*OH))/('G+T+D+R+M'!$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'!$H1033*OH)))","v":0.23578546359638292},{"$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":7.2398886681061314E-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'!$H1033*OH)))","v":9.0942807638459029E-3},{"$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'!$H1033*OH)))","v":9.7639775420249458E-3},{"$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":5.5022539284742744E-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'!$H1033*OH)))","v":1.9940620788733702E-4},{"$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":9.7515127288102965E-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'!$H1033*(1-OH))))","v":0.63315811517557363},{"$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":0.19620380683440405},{"$f":"IF(ISERROR(('G+T+D+R+M'!K1020+'G+T+D+R+M'!K1025+('G+T+D+R+M'!K1033*(1-OH)))/('G+T+D+R+M'!$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'!$H1033*(1-OH))))","v":5.8951424006922375E-2},{"$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":1.9919029337877891E-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":7.878323685233727E-3},{"$f":"IF(ISERROR(('G+T+D+R+M'!O1020+'G+T+D+R+M'!O1025+('G+T+D+R+M'!O1033*(1-OH)))/('G+T+D+R+M'!$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'!$H1033*(1-OH))))","v":6.6893405630831277E-4},{"$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":2.0788784335541482E-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'!$H1033*(1-OH))))","v":0.10093960546441481},{"$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":0.86903698554123632},{"$f":"IF(ISERROR(('G+T+D+R+M'!J495+'G+T+D+R+M'!J497+'G+T+D+R+M'!J499)/('G+T+D+R+M'!$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'!$H499))","v":2.3196969899500031E-2},{"$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":5.6334511436638224E-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'!$H499))","v":7.6404524420265948E-3},{"$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":5.6231638263466019E-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'!$H499))","v":2.1847675920868216E-3},{"$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":2.3664605092576798E-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'!$H499))","v":4.9430527328797743E-4},{"$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":8.3788106599257617E-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'!$H499))","v":1.7668586668326553E-5},{"$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":1.7668586668326553E-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$577)","v":0.34696826335087089},{"$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$577)","v":0.26147308882104431},{"$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$577)","v":8.8930690392295911E-2},{"$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$577)","v":5.064666476831934E-3},{"$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$577)","v":0.1786182205208835},{"$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$577)","v":7.8851591176067812E-3},{"$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$577)","v":3.5120686794119549E-4},{"$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$577)","v":5.5489878267074382E-4},{"$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$577)","v":6.9366599050761021E-2},{"$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$577)","v":1.8792850039406069E-2},{"$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$577)","v":2.199435657968752E-2},1]
["F137G","Generation O & M Exp",null,null,null,{"$f":"IF(ISERROR(Generation!I$577/Generation!$H$577),1/11,Generation!I$577/Generation!$H$577)","v":0.30569662378911733},{"$f":"IF(ISERROR(Generation!J$577/Generation!$H$577),1/11,Generation!J$577/Generation!$H$577)","v":0.27300245474857221},{"$f":"IF(ISERROR(Generation!K$577/Generation!$H$577),1/11,Generation!K$577/Generation!$H$577)","v":9.4107463721420953E-2},{"$f":"IF(ISERROR(Generation!L$577/Generation!$H$577),1/11,Generation!L$577/Generation!$H$577)","v":2.8953776628828005E-3},{"$f":"IF(ISERROR(Generation!M$577/Generation!$H$577),1/11,Generation!M$577/Generation!$H$577)","v":0.20264876947634014},{"$f":"IF(ISERROR(Generation!N$577/Generation!$H$577),1/11,Generation!N$577/Generation!$H$577)","v":7.9202360313300364E-3},{"$f":"IF(ISERROR(Generation!O$577/Generation!$H$577),1/11,Generation!O$577/Generation!$H$577)","v":2.5544142452206905E-4},{"$f":"IF(ISERROR(Generation!P$577/Generation!$H$577),1/11,Generation!P$577/Generation!$H$577)","v":6.0545373283685006E-4},{"$f":"IF(ISERROR(Generation!Q$577/Generation!$H$577),1/11,Generation!Q$577/Generation!$H$577)","v":6.605777231896745E-2},{"$f":"IF(ISERROR(Generation!R$577/Generation!$H$577),1/11,Generation!R$577/Generation!$H$577)","v":2.1366879521351068E-2},{"$f":"IF(ISERROR(Generation!S$577/Generation!$H$577),1/11,Generation!S$577/Generation!$H$577)","v":2.5443527572659042E-2},1]
["F137T","Transmission O & M Exp",null,null,null,{"$f":"IF(ISERROR(Transmission!I$577/Transmission!$H$577),1/11,Transmission!I$577/Transmission!$H$577)","v":0.33268612845395684},{"$f":"IF(ISERROR(Transmission!J$577/Transmission!$H$577),1/11,Transmission!J$577/Transmission!$H$577)","v":0.27153679621029148},{"$f":"IF(ISERROR(Transmission!K$577/Transmission!$H$577),1/11,Transmission!K$577/Transmission!$H$577)","v":9.05450246070333E-2},{"$f":"IF(ISERROR(Transmission!L$577/Transmission!$H$577),1/11,Transmission!L$577/Transmission!$H$577)","v":2.0887381864566922E-3},{"$f":"IF(ISERROR(Transmission!M$577/Transmission!$H$577),1/11,Transmission!M$577/Transmission!$H$577)","v":0.18708580313525666},{"$f":"IF(ISERROR(Transmission!N$577/Transmission!$H$577),1/11,Transmission!N$577/Transmission!$H$577)","v":7.3325680513341525E-3},{"$f":"IF(ISERROR(Transmission!O$577/Transmission!$H$577),1/11,Transmission!O$577/Transmission!$H$577)","v":2.3614464146717851E-4},{"$f":"IF(ISERROR(Transmission!P$577/Transmission!$H$577),1/11,Transmission!P$577/Transmission!$H$577)","v":4.2611331373528178E-4},{"$f":"IF(ISERROR(Transmission!Q$577/Transmission!$H$577),1/11,Transmission!Q$577/Transmission!$H$577)","v":6.9428289409331032E-2},{"$f":"IF(ISERROR(Transmission!R$577/Transmission!$H$577),1/11,Transmission!R$577/Transmission!$H$577)","v":1.9568421874995124E-2},{"$f":"IF(ISERROR(Transmission!S$577/Transmission!$H$577),1/11,Transmission!S$577/Transmission!$H$577)","v":1.9065972116142117E-2},1]
["F137D","Distribution O & M Exp ",null,null,null,{"$f":"IF(ISERROR(Distribution!I$577/Distribution!$H$577),1/11,Distribution!I$577/Distribution!$H$577)","v":0.54996270517597035},{"$f":"IF(ISERROR(Distribution!J$577/Distribution!$H$577),1/11,Distribution!J$577/Distribution!$H$577)","v":0.23483046531667601},{"$f":"IF(ISERROR(Distribution!K$577/Distribution!$H$577),1/11,Distribution!K$577/Distribution!$H$577)","v":7.0938327682330299E-2},{"$f":"IF(ISERROR(Distribution!L$577/Distribution!$H$577),1/11,Distribution!L$577/Distribution!$H$577)","v":2.7987167181242931E-2},{"$f":"IF(ISERROR(Distribution!M$577/Distribution!$H$577),1/11,Distribution!M$577/Distribution!$H$577)","v":8.8544211040894518E-3},{"$f":"IF(ISERROR(Distribution!N$577/Distribution!$H$577),1/11,Distribution!N$577/Distribution!$H$577)","v":1.0307732533158399E-2},{"$f":"IF(ISERROR(Distribution!O$577/Distribution!$H$577),1/11,Distribution!O$577/Distribution!$H$577)","v":5.7059579384131432E-4},{"$f":"IF(ISERROR(Distribution!P$577/Distribution!$H$577),1/11,Distribution!P$577/Distribution!$H$577)","v":2.2887329799929336E-4},{"$f":"IF(ISERROR(Distribution!Q$577/Distribution!$H$577),1/11,Distribution!Q$577/Distribution!$H$577)","v":9.4584415951559558E-2},{"$f":"IF(ISERROR(Distribution!R$577/Distribution!$H$577),1/11,Distribution!R$577/Distribution!$H$577)","v":8.1671143723597228E-4},{"$f":"IF(ISERROR(Distribution!S$577/Distribution!$H$577),1/11,Distribution!S$577/Distribution!$H$577)","v":9.18584525896537E-4},1]
["F137R","Retail O & M Exp  (Customer)",null,null,null,{"$f":"IF(ISERROR(Retail!I$577/Retail!$H$577),1/11,Retail!I$577/Retail!$H$577)","v":0.86824174311995705},{"$f":"IF(ISERROR(Retail!J$577/Retail!$H$577),1/11,Retail!J$577/Retail!$H$577)","v":2.2757172822085364E-2},{"$f":"IF(ISERROR(Retail!K$577/Retail!$H$577),1/11,Retail!K$577/Retail!$H$577)","v":5.0575291676256537E-3},{"$f":"IF(ISERROR(Retail!L$577/Retail!$H$577),1/11,Retail!L$577/Retail!$H$577)","v":8.0977825044518219E-3},{"$f":"IF(ISERROR(Retail!M$577/Retail!$H$577),1/11,Retail!M$577/Retail!$H$577)","v":5.1137957524747899E-3},{"$f":"IF(ISERROR(Retail!N$577/Retail!$H$577),1/11,Retail!N$577/Retail!$H$577)","v":2.3624116494233211E-3},{"$f":"IF(ISERROR(Retail!O$577/Retail!$H$577),1/11,Retail!O$577/Retail!$H$577)","v":2.4280656133020694E-3},{"$f":"IF(ISERROR(Retail!P$577/Retail!$H$577),1/11,Retail!P$577/Retail!$H$577)","v":5.0822422287727354E-4},{"$f":"IF(ISERROR(Retail!Q$577/Retail!$H$577),1/11,Retail!Q$577/Retail!$H$577)","v":8.5346487163363682E-2},{"$f":"IF(ISERROR(Retail!R$577/Retail!$H$577),1/11,Retail!R$577/Retail!$H$577)","v":3.3013071900913328E-5},{"$f":"IF(ISERROR(Retail!S$577/Retail!$H$577),1/11,Retail!S$577/Retail!$H$577)","v":5.3774912537881844E-5},1]
["F137M","Misc & Customer O & M Exp ",null,null,null,{"$f":"IF(ISERROR(Misc!I$577/Misc!$H$577),1/11,Misc!I$577/Misc!$H$577)","v":0.3957817738304929},{"$f":"IF(ISERROR(Misc!J$577/Misc!$H$577),1/11,Misc!J$577/Misc!$H$577)","v":0.2624799384930932},{"$f":"IF(ISERROR(Misc!K$577/Misc!$H$577),1/11,Misc!K$577/Misc!$H$577)","v":8.4856614896367116E-2},{"$f":"IF(ISERROR(Misc!L$577/Misc!$H$577),1/11,Misc!L$577/Misc!$H$577)","v":5.2729342501785766E-3},{"$f":"IF(ISERROR(Misc!M$577/Misc!$H$577),1/11,Misc!M$577/Misc!$H$577)","v":0.13861734102739534},{"$f":"IF(ISERROR(Misc!N$577/Misc!$H$577),1/11,Misc!N$577/Misc!$H$577)","v":8.3330738435376216E-3},{"$f":"IF(ISERROR(Misc!O$577/Misc!$H$577),1/11,Misc!O$577/Misc!$H$577)","v":2.9699516639877311E-4},{"$f":"IF(ISERROR(Misc!P$577/Misc!$H$577),1/11,Misc!P$577/Misc!$H$577)","v":3.7904145157454674E-4},{"$f":"IF(ISERROR(Misc!Q$577/Misc!$H$577),1/11,Misc!Q$577/Misc!$H$577)","v":7.5664397121128865E-2},{"$f":"IF(ISERROR(Misc!R$577/Misc!$H$577),1/11,Misc!R$577/Misc!$H$577)","v":1.4495040947447952E-2},{"$f":"IF(ISERROR(Misc!S$577/Misc!$H$577),1/11,Misc!S$577/Misc!$H$577)","v":1.3822848972384958E-2},1]
["F138","GTD O&M Exp  (less fuel, purchased p & wheeling)",null,null,null,{"$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$378))","v":0.45060873117938577},{"$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$378))","v":0.23339311232158219},{"$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$378))","v":7.5600859739049467E-2},{"$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$378))","v":9.7956789057632859E-3},{"$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$378))","v":0.11984028765809498},{"$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$378))","v":7.4304104729325483E-3},{"$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$378))","v":5.7829172918482557E-4},{"$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$378))","v":3.7394799506907132E-4},{"$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$378))","v":7.7917651541049765E-2},{"$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$378))","v":1.2487835977733472E-2},{"$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$378))","v":1.1973192480154033E-2},1]
["F138G","Generation O & M Exp (less fuel & purchased power) ",null,null,null,{"$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":0.3322466167961069},{"$f":"IF(ISERROR((Generation!J390-Generation!J220-Generation!J271-Generation!J333-Generation!J371-Generation!J378)/(Generation!$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!$H378))","v":0.2724357543379668},{"$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":9.073326454041554E-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!$H378))","v":1.8852703329472382E-3},{"$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":0.18677485123013596},{"$f":"IF(ISERROR((Generation!N390-Generation!N220-Generation!N271-Generation!N333-Generation!N371-Generation!N378)/(Generation!$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!$H378))","v":7.2583150722191746E-3},{"$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":2.3119658088861377E-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!$H378))","v":4.1528445673236274E-4},{"$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":6.9518377622642527E-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!$H378))","v":1.9642623033316563E-2},{"$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":1.885844599662764E-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!$H411))","v":0.33122761652223126},{"$f":"IF(ISERROR((Transmission!J430-Transmission!J411)/(Transmission!$H430-Transmission!$H411)),1/11,(Transmission!J430-Transmission!J411)/(Transmission!$H430-Transmission!$H411))","v":0.27122086347147112},{"$f":"IF(ISERROR((Transmission!K430-Transmission!K411)/(Transmission!$H430-Transmission!$H411)),1/11,(Transmission!K430-Transmission!K411)/(Transmission!$H430-Transmission!$H411))","v":9.0274986626761242E-2},{"$f":"IF(ISERROR((Transmission!L430-Transmission!L411)/(Transmission!$H430-Transmission!$H411)),1/11,(Transmission!L430-Transmission!L411)/(Transmission!$H430-Transmission!$H411))","v":1.860174608890767E-3},{"$f":"IF(ISERROR((Transmission!M430-Transmission!M411)/(Transmission!$H430-Transmission!$H411)),1/11,(Transmission!M430-Transmission!M411)/(Transmission!$H430-Transmission!$H411))","v":0.18995230934787694},{"$f":"IF(ISERROR((Transmission!N430-Transmission!N411)/(Transmission!$H430-Transmission!$H411)),1/11,(Transmission!N430-Transmission!N411)/(Transmission!$H430-Transmission!$H411))","v":7.2151644549604604E-3},{"$f":"IF(ISERROR((Transmission!O430-Transmission!O411)/(Transmission!$H430-Transmission!$H411)),1/11,(Transmission!O430-Transmission!O411)/(Transmission!$H430-Transmission!$H411))","v":2.2977237452465445E-4},{"$f":"IF(ISERROR((Transmission!P430-Transmission!P411)/(Transmission!$H430-Transmission!$H411)),1/11,(Transmission!P430-Transmission!P411)/(Transmission!$H430-Transmission!$H411))","v":4.1025171419103383E-4},{"$f":"IF(ISERROR((Transmission!Q430-Transmission!Q411)/(Transmission!$H430-Transmission!$H411)),1/11,(Transmission!Q430-Transmission!Q411)/(Transmission!$H430-Transmission!$H411))","v":6.9269499224111145E-2},{"$f":"IF(ISERROR((Transmission!R430-Transmission!R411)/(Transmission!$H430-Transmission!$H411)),1/11,(Transmission!R430-Transmission!R411)/(Transmission!$H430-Transmission!$H411))","v":1.967522804620888E-2},{"$f":"IF(ISERROR((Transmission!S430-Transmission!S411)/(Transmission!$H430-Transmission!$H411)),1/11,(Transmission!S430-Transmission!S411)/(Transmission!$H430-Transmission!$H411))","v":1.8664133608772181E-2},1]
["F138D","Distribution O & M Exp ",null,null,null,{"$f":"IF(ISERROR(Distribution!I487/Distribution!$H487),1/11,Distribution!I487/Distribution!$H487)","v":0.554660811392513},{"$f":"IF(ISERROR(Distribution!J487/Distribution!$H487),1/11,Distribution!J487/Distribution!$H487)","v":0.2336180499130297},{"$f":"IF(ISERROR(Distribution!K487/Distribution!$H487),1/11,Distribution!K487/Distribution!$H487)","v":7.0500234265707853E-2},{"$f":"IF(ISERROR(Distribution!L487/Distribution!$H487),1/11,Distribution!L487/Distribution!$H487)","v":3.057875193195347E-2},{"$f":"IF(ISERROR(Distribution!M487/Distribution!$H487),1/11,Distribution!M487/Distribution!$H487)","v":3.3893610226347218E-3},{"$f":"IF(ISERROR(Distribution!N487/Distribution!$H487),1/11,Distribution!N487/Distribution!$H487)","v":1.0250448016649431E-2},{"$f":"IF(ISERROR(Distribution!O487/Distribution!$H487),1/11,Distribution!O487/Distribution!$H487)","v":5.911876184421089E-4},{"$f":"IF(ISERROR(Distribution!P487/Distribution!$H487),1/11,Distribution!P487/Distribution!$H487)","v":2.0888400524118271E-4},{"$f":"IF(ISERROR(Distribution!Q487/Distribution!$H487),1/11,Distribution!Q487/Distribution!$H487)","v":9.5741065306355289E-2},{"$f":"IF(ISERROR(Distribution!R487/Distribution!$H487),1/11,Distribution!R487/Distribution!$H487)","v":2.3060326373666506E-4},{"$f":"IF(ISERROR(Distribution!S487/Distribution!$H487),1/11,Distribution!S487/Distribution!$H487)","v":2.3060326373666506E-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!$H533))","v":0.86871734683137647},{"$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":2.2567659887103304E-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!$H533))","v":4.9904828882418499E-3},{"$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":8.0888216349666153E-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!$H533))","v":4.9651264027747435E-3},{"$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":2.3514262479506815E-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!$H533))","v":2.4292211007303512E-3},{"$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":5.074146791699903E-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!$H533))","v":8.5351156068419573E-2},{"$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":1.5672129633180426E-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!$H533))","v":1.5672129633180426E-5},1]
["F138M","Misc & Customer O & M Exp ",null,null,null,{"$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$86))","v":0.36313280167565115},{"$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$86))","v":0.26857883632951757},{"$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$86))","v":8.7356943809797638E-2},{"$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$86))","v":5.544857875423536E-3},{"$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$86))","v":0.15875249024774588},{"$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$86))","v":7.9045320781971108E-3},{"$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$86))","v":3.1632310183308838E-4},{"$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$86))","v":5.7012613821642464E-4},{"$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$86))","v":7.2629479173308517E-2},{"$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$86))","v":1.637262202023098E-2},{"$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$86))","v":1.8840987499888349E-2},1]
["F140G","Revenue Requirement Before Rev Credits",null,null,null,{"$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$86))","v":0.31087827470937784},{"$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$86))","v":0.27874483233380304},{"$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$86))","v":9.3505764457428114E-2},{"$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$86))","v":2.7238950506426212E-3},{"$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$86))","v":0.19400271633794408},{"$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$86))","v":7.6393289054718398E-3},{"$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$86))","v":2.3951874151643797E-4},{"$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$86))","v":6.2403417434525729E-4},{"$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$86))","v":6.7915515341234356E-2},{"$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$86))","v":2.0129550886631188E-2},{"$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$86))","v":2.3596569061605118E-2},1]
["F140T","Revenue Requirement Before Rev Credits",null,null,null,{"$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$86))","v":0.32656660726256176},{"$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$86))","v":0.28448008450785561},{"$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$86))","v":9.131409744328961E-2},{"$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$86))","v":2.1688206727237033E-3},{"$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$86))","v":0.18016714442267165},{"$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$86))","v":7.068674798345909E-3},{"$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$86))","v":2.0759267150089399E-4},{"$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$86))","v":5.323809129998354E-4},{"$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$86))","v":7.0501128737745208E-2},{"$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$86))","v":1.809923144832009E-2},{"$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$86))","v":1.8894237121985753E-2},1]
["F140D","Revenue Requirement Before Rev Credits",null,null,null,{"$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$86))","v":0.56111715665312556},{"$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$86))","v":0.23986430888257718},{"$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$86))","v":6.7467945068140606E-2},{"$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$86))","v":2.0953727832324687E-2},{"$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$86))","v":3.4294509177577952E-3},{"$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$86))","v":1.0612285543601892E-2},{"$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$86))","v":4.8350793558739997E-4},{"$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$86))","v":3.7427453524046438E-4},{"$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$86))","v":9.5051697970984561E-2},{"$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$86))","v":3.0445392305945964E-4},{"$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$86))","v":3.4119073760045484E-4},1]
["F140R","Revenue Requirement Before Rev Credits",null,null,null,{"$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$86))","v":0.89230904854050819},{"$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$86))","v":1.9414722216060425E-2},{"$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$86))","v":8.5460126379677899E-4},{"$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$86))","v":8.2730409238168101E-3},{"$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$86))","v":-9.5441806697934412E-4},{"$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$86))","v":2.2360565199205677E-3},{"$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$86))","v":2.4955320114911682E-3},{"$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$86))","v":5.2401117923257096E-4},{"$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$86))","v":7.5132580134527005E-2},{"$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$86))","v":-1.5248537602572475E-4},{"$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$86))","v":-1.3268934634867252E-4},1]
["F140M","Revenue Requirement Before Rev Credits",null,null,null,{"$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$86))","v":0.38532135878795598},{"$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$86))","v":0.27664418209045177},{"$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$86))","v":8.579786070384586E-2},{"$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$86))","v":5.9124683318324458E-3},{"$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$86))","v":0.13241970479751741},{"$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$86))","v":8.0303009477809984E-3},{"$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$86))","v":2.6630265356333344E-4},{"$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$86))","v":5.4503465589130168E-4},{"$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$86))","v":7.7667421902499367E-2},{"$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$86))","v":1.3256817303512761E-2},{"$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$86))","v":1.4138540745893073E-2},1]
["F141","Firm Revenues",null,null,null,{"$f":"Revenues!D$38","v":0.35748442675349185},{"$f":"Revenues!E$38","v":0.28242151654330827},{"$f":"Revenues!F$38","v":8.7928451405412486E-2},{"$f":"Revenues!G$38","v":6.550665447298625E-3},{"$f":"Revenues!H$38","v":0.14860322826041317},{"$f":"Revenues!I$38","v":7.6482821501796371E-3},{"$f":"Revenues!J$38","v":2.9259225696807198E-4},{"$f":"Revenues!K$38","v":7.4550190295359382E-4},{"$f":"Revenues!L$38","v":7.4696526466217258E-2},{"$f":"Revenues!M$38","v":1.4683978840252359E-2},{"$f":"Revenues!N$38","v":1.894482997350461E-2},1]
["F150","Income Before State Taxes",null,null,null,{"$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$805)","v":0.37014162062175976},{"$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$805)","v":0.42305395232650966},{"$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$805)","v":8.6469372163486477E-2},{"$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$805)","v":1.6239907230339783E-2},{"$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$805)","v":-1.2626747878347697E-2},{"$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$805)","v":6.1952657771573169E-3},{"$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$805)","v":1.7160142061060633E-5},{"$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$805)","v":2.344507924870873E-3},{"$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$805)","v":0.1071420024359339},{"$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$805)","v":-8.6461950916533192E-3},{"$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$805)","v":9.6691530739834528E-3},1]
["F150G","Income Before State Taxes",null,null,null,{"$f":"IF(ISERROR(+Generation!I$805/+Generation!$H$805),1/11,+Generation!I$805/+Generation!$H$805)","v":-0.12005616348635731},{"$f":"IF(ISERROR(+Generation!J$805/+Generation!$H$805),1/11,+Generation!J$805/+Generation!$H$805)","v":1.2939489378140827},{"$f":"IF(ISERROR(+Generation!K$805/+Generation!$H$805),1/11,+Generation!K$805/+Generation!$H$805)","v":0.15794758879586174},{"$f":"IF(ISERROR(+Generation!L$805/+Generation!$H$805),1/11,+Generation!L$805/+Generation!$H$805)","v":2.34021495162995E-2},{"$f":"IF(ISERROR(+Generation!M$805/+Generation!$H$805),1/11,+Generation!M$805/+Generation!$H$805)","v":-0.50172210784458504},{"$f":"IF(ISERROR(+Generation!N$805/+Generation!$H$805),1/11,+Generation!N$805/+Generation!$H$805)","v":-7.8746950560248212E-3},{"$f":"IF(ISERROR(+Generation!O$805/+Generation!$H$805),1/11,+Generation!O$805/+Generation!$H$805)","v":-1.2922747433985241E-3},{"$f":"IF(ISERROR(+Generation!P$805/+Generation!$H$805),1/11,+Generation!P$805/+Generation!$H$805)","v":1.3291812758205958E-2},{"$f":"IF(ISERROR(+Generation!Q$805/+Generation!$H$805),1/11,+Generation!Q$805/+Generation!$H$805)","v":0.21618709766782437},{"$f":"IF(ISERROR(+Generation!R$805/+Generation!$H$805),1/11,+Generation!R$805/+Generation!$H$805)","v":-0.10722548145987121},{"$f":"IF(ISERROR(+Generation!S$805/+Generation!$H$805),1/11,+Generation!S$805/+Generation!$H$805)","v":3.3393136037944991E-2},1]
["F150T","Income Before State Taxes",null,null,null,{"$f":"IF(ISERROR(+Transmission!I$805/+Transmission!$H$805),1/11,+Transmission!I$805/+Transmission!$H$805)","v":0.27721699420255852},{"$f":"IF(ISERROR(+Transmission!J$805/+Transmission!$H$805),1/11,+Transmission!J$805/+Transmission!$H$805)","v":0.40676227728295022},{"$f":"IF(ISERROR(+Transmission!K$805/+Transmission!$H$805),1/11,+Transmission!K$805/+Transmission!$H$805)","v":9.8982714550142792E-2},{"$f":"IF(ISERROR(+Transmission!L$805/+Transmission!$H$805),1/11,+Transmission!L$805/+Transmission!$H$805)","v":4.2919932561392652E-3},{"$f":"IF(ISERROR(+Transmission!M$805/+Transmission!$H$805),1/11,+Transmission!M$805/+Transmission!$H$805)","v":9.6278795296390884E-2},{"$f":"IF(ISERROR(+Transmission!N$805/+Transmission!$H$805),1/11,+Transmission!N$805/+Transmission!$H$805)","v":5.1617660823768206E-3},{"$f":"IF(ISERROR(+Transmission!O$805/+Transmission!$H$805),1/11,+Transmission!O$805/+Transmission!$H$805)","v":2.2385888173648882E-5},{"$f":"IF(ISERROR(+Transmission!P$805/+Transmission!$H$805),1/11,+Transmission!P$805/+Transmission!$H$805)","v":1.787380004823258E-3},{"$f":"IF(ISERROR(+Transmission!Q$805/+Transmission!$H$805),1/11,+Transmission!Q$805/+Transmission!$H$805)","v":8.7222647139605133E-2},{"$f":"IF(ISERROR(+Transmission!R$805/+Transmission!$H$805),1/11,+Transmission!R$805/+Transmission!$H$805)","v":2.9301592568402811E-3},{"$f":"IF(ISERROR(+Transmission!S$805/+Transmission!$H$805),1/11,+Transmission!S$805/+Transmission!$H$805)","v":1.9342887039999517E-2},1]
["F150D","Income Before State Taxes",null,null,null,{"$f":"IF(ISERROR(+Distribution!I$805/+Distribution!$H$805),1/11,+Distribution!I$805/+Distribution!$H$805)","v":0.50402142996556976},{"$f":"IF(ISERROR(+Distribution!J$805/+Distribution!$H$805),1/11,+Distribution!J$805/+Distribution!$H$805)","v":0.29069076561096824},{"$f":"IF(ISERROR(+Distribution!K$805/+Distribution!$H$805),1/11,+Distribution!K$805/+Distribution!$H$805)","v":6.7638592790883426E-2},{"$f":"IF(ISERROR(+Distribution!L$805/+Distribution!$H$805),1/11,+Distribution!L$805/+Distribution!$H$805)","v":2.1948620755172971E-2},{"$f":"IF(ISERROR(+Distribution!M$805/+Distribution!$H$805),1/11,+Distribution!M$805/+Distribution!$H$805)","v":7.6528027211958979E-4},{"$f":"IF(ISERROR(+Distribution!N$805/+Distribution!$H$805),1/11,+Distribution!N$805/+Distribution!$H$805)","v":8.9946005225440377E-3},{"$f":"IF(ISERROR(+Distribution!O$805/+Distribution!$H$805),1/11,+Distribution!O$805/+Distribution!$H$805)","v":2.3238139047379521E-4},{"$f":"IF(ISERROR(+Distribution!P$805/+Distribution!$H$805),1/11,+Distribution!P$805/+Distribution!$H$805)","v":9.1677734411022818E-4},{"$f":"IF(ISERROR(+Distribution!Q$805/+Distribution!$H$805),1/11,+Distribution!Q$805/+Distribution!$H$805)","v":0.10467509412337074},{"$f":"IF(ISERROR(+Distribution!R$805/+Distribution!$H$805),1/11,+Distribution!R$805/+Distribution!$H$805)","v":4.5053678656994138E-5},{"$f":"IF(ISERROR(+Distribution!S$805/+Distribution!$H$805),1/11,+Distribution!S$805/+Distribution!$H$805)","v":7.1403546129259566E-5},1]
["F150R","Income Before State Taxes",null,null,null,{"$f":"IF(ISERROR(+Retail!I$805/+Retail!$H$805),1/11,+Retail!I$805/+Retail!$H$805)","v":0.45955092472191733},{"$f":"IF(ISERROR(+Retail!J$805/+Retail!$H$805),1/11,+Retail!J$805/+Retail!$H$805)","v":0.12718316504550808},{"$f":"IF(ISERROR(+Retail!K$805/+Retail!$H$805),1/11,+Retail!K$805/+Retail!$H$805)","v":7.6431872666689382E-2},{"$f":"IF(ISERROR(+Retail!L$805/+Retail!$H$805),1/11,+Retail!L$805/+Retail!$H$805)","v":5.3118927525101995E-3},{"$f":"IF(ISERROR(+Retail!M$805/+Retail!$H$805),1/11,+Retail!M$805/+Retail!$H$805)","v":9.8902304718801071E-2},{"$f":"IF(ISERROR(+Retail!N$805/+Retail!$H$805),1/11,+Retail!N$805/+Retail!$H$805)","v":6.361688320802924E-3},{"$f":"IF(ISERROR(+Retail!O$805/+Retail!$H$805),1/11,+Retail!O$805/+Retail!$H$805)","v":6.6120771913820203E-4},{"$f":"IF(ISERROR(+Retail!P$805/+Retail!$H$805),1/11,+Retail!P$805/+Retail!$H$805)","v":1.195321428535938E-4},{"$f":"IF(ISERROR(+Retail!Q$805/+Retail!$H$805),1/11,+Retail!Q$805/+Retail!$H$805)","v":0.21495847526095693},{"$f":"IF(ISERROR(+Retail!R$805/+Retail!$H$805),1/11,+Retail!R$805/+Retail!$H$805)","v":5.2348338515042451E-3},{"$f":"IF(ISERROR(+Retail!S$805/+Retail!$H$805),1/11,+Retail!S$805/+Retail!$H$805)","v":5.2841027993177168E-3},1]
["F150M","Income Before State Taxes",null,null,null,{"$f":"IF(ISERROR(+Misc!I$805/+Misc!$H$805),1/11,+Misc!I$805/+Misc!$H$805)","v":0.34825874953932695},{"$f":"IF(ISERROR(+Misc!J$805/+Misc!$H$805),1/11,+Misc!J$805/+Misc!$H$805)","v":0.33846908752747118},{"$f":"IF(ISERROR(+Misc!K$805/+Misc!$H$805),1/11,+Misc!K$805/+Misc!$H$805)","v":8.9039256165921982E-2},{"$f":"IF(ISERROR(+Misc!L$805/+Misc!$H$805),1/11,+Misc!L$805/+Misc!$H$805)","v":9.0811430335778175E-3},{"$f":"IF(ISERROR(+Misc!M$805/+Misc!$H$805),1/11,+Misc!M$805/+Misc!$H$805)","v":9.79629107123524E-2},{"$f":"IF(ISERROR(+Misc!N$805/+Misc!$H$805),1/11,+Misc!N$805/+Misc!$H$805)","v":6.7591155564575081E-3},{"$f":"IF(ISERROR(+Misc!O$805/+Misc!$H$805),1/11,+Misc!O$805/+Misc!$H$805)","v":1.3561540909651964E-4},{"$f":"IF(ISERROR(+Misc!P$805/+Misc!$H$805),1/11,+Misc!P$805/+Misc!$H$805)","v":1.2651408611119123E-3},{"$f":"IF(ISERROR(+Misc!Q$805/+Misc!$H$805),1/11,+Misc!Q$805/+Misc!$H$805)","v":8.7568138600260276E-2},{"$f":"IF(ISERROR(+Misc!R$805/+Misc!$H$805),1/11,+Misc!R$805/+Misc!$H$805)","v":7.0091262795135608E-3},{"$f":"IF(ISERROR(+Misc!S$805/+Misc!$H$805),1/11,+Misc!S$805/+Misc!$H$805)","v":1.4451674427137505E-2},{"$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$634)","v":0.38521392343484101},{"$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$634)","v":0.25864222199696052},{"$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$634)","v":8.4000122882636294E-2},{"$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$634)","v":7.0196190588563794E-3},{"$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$634)","v":0.15160688011202644},{"$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$634)","v":7.8544032323653624E-3},{"$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$634)","v":2.9791535353976322E-4},{"$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$634)","v":3.9441170722021295E-4},{"$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$634)","v":7.3942788235211845E-2},{"$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$634)","v":1.5875423109105058E-2},{"$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$634)","v":1.5152290877237183E-2},1]
["F151G","Depreciation Expense",null,null,null,{"$f":"IF(ISERROR(+Generation!I$634/+Generation!$H$634),1/11,+Generation!I$634/+Generation!$H$634)","v":0.33269174527410483},{"$f":"IF(ISERROR(+Generation!J$634/+Generation!$H$634),1/11,+Generation!J$634/+Generation!$H$634)","v":0.27242560647203357},{"$f":"IF(ISERROR(+Generation!K$634/+Generation!$H$634),1/11,+Generation!K$634/+Generation!$H$634)","v":9.0676812009521379E-2},{"$f":"IF(ISERROR(+Generation!L$634/+Generation!$H$634),1/11,+Generation!L$634/+Generation!$H$634)","v":1.8686956565667815E-3},{"$f":"IF(ISERROR(+Generation!M$634/+Generation!$H$634),1/11,+Generation!M$634/+Generation!$H$634)","v":0.18650818735837274},{"$f":"IF(ISERROR(+Generation!N$634/+Generation!$H$634),1/11,+Generation!N$634/+Generation!$H$634)","v":7.2473805719908699E-3},{"$f":"IF(ISERROR(+Generation!O$634/+Generation!$H$634),1/11,+Generation!O$634/+Generation!$H$634)","v":2.3079909221263413E-4},{"$f":"IF(ISERROR(+Generation!P$634/+Generation!$H$634),1/11,+Generation!P$634/+Generation!$H$634)","v":4.1212325177033703E-4},{"$f":"IF(ISERROR(+Generation!Q$634/+Generation!$H$634),1/11,+Generation!Q$634/+Generation!$H$634)","v":6.9576243110582831E-2},{"$f":"IF(ISERROR(+Generation!R$634/+Generation!$H$634),1/11,+Generation!R$634/+Generation!$H$634)","v":1.9613663085596863E-2},{"$f":"IF(ISERROR(+Generation!S$634/+Generation!$H$634),1/11,+Generation!S$634/+Generation!$H$634)","v":1.8748744117247185E-2},1]
["F151T","Depreciation Expense",null,null,null,{"$f":"IF(ISERROR(+Transmission!I$634/+Transmission!$H$634),1/11,+Transmission!I$634/+Transmission!$H$634)","v":0.33122761652223143},{"$f":"IF(ISERROR(+Transmission!J$634/+Transmission!$H$634),1/11,+Transmission!J$634/+Transmission!$H$634)","v":0.27122086347147117},{"$f":"IF(ISERROR(+Transmission!K$634/+Transmission!$H$634),1/11,+Transmission!K$634/+Transmission!$H$634)","v":9.0274986626761256E-2},{"$f":"IF(ISERROR(+Transmission!L$634/+Transmission!$H$634),1/11,+Transmission!L$634/+Transmission!$H$634)","v":1.860174608890767E-3},{"$f":"IF(ISERROR(+Transmission!M$634/+Transmission!$H$634),1/11,+Transmission!M$634/+Transmission!$H$634)","v":0.18995230934787696},{"$f":"IF(ISERROR(+Transmission!N$634/+Transmission!$H$634),1/11,+Transmission!N$634/+Transmission!$H$634)","v":7.2151644549604613E-3},{"$f":"IF(ISERROR(+Transmission!O$634/+Transmission!$H$634),1/11,+Transmission!O$634/+Transmission!$H$634)","v":2.2977237452465445E-4},{"$f":"IF(ISERROR(+Transmission!P$634/+Transmission!$H$634),1/11,+Transmission!P$634/+Transmission!$H$634)","v":4.1025171419103394E-4},{"$f":"IF(ISERROR(+Transmission!Q$634/+Transmission!$H$634),1/11,+Transmission!Q$634/+Transmission!$H$634)","v":6.9269499224111172E-2},{"$f":"IF(ISERROR(+Transmission!R$634/+Transmission!$H$634),1/11,+Transmission!R$634/+Transmission!$H$634)","v":1.9675228046208883E-2},{"$f":"IF(ISERROR(+Transmission!S$634/+Transmission!$H$634),1/11,+Transmission!S$634/+Transmission!$H$634)","v":1.8664133608772188E-2},1]
["F151D","Depreciation Expense",null,null,null,{"$f":"IF(ISERROR(+Distribution!$I634/+Distribution!$H$634),1/11,+Distribution!I$634/+Distribution!$H$634)","v":0.60312310505113886},{"$f":"IF(ISERROR(+Distribution!$I634/+Distribution!$H$634),1/11,+Distribution!J$634/+Distribution!$H$634)","v":0.20433476525532682},{"$f":"IF(ISERROR(+Distribution!$I634/+Distribution!$H$634),1/11,+Distribution!K$634/+Distribution!$H$634)","v":5.7110967926018191E-2},{"$f":"IF(ISERROR(+Distribution!$I634/+Distribution!$H$634),1/11,+Distribution!L$634/+Distribution!$H$634)","v":2.8847661259153317E-2},{"$f":"IF(ISERROR(+Distribution!$I634/+Distribution!$H$634),1/11,+Distribution!M$634/+Distribution!$H$634)","v":2.3549932915112276E-3},{"$f":"IF(ISERROR(+Distribution!$I634/+Distribution!$H$634),1/11,+Distribution!N$634/+Distribution!$H$634)","v":1.0517290187513748E-2},{"$f":"IF(ISERROR(+Distribution!$I634/+Distribution!$H$634),1/11,+Distribution!O$634/+Distribution!$H$634)","v":5.5339940721565572E-4},{"$f":"IF(ISERROR(+Distribution!$I634/+Distribution!$H$634),1/11,+Distribution!P$634/+Distribution!$H$634)","v":3.1890869819545226E-4},{"$f":"IF(ISERROR(+Distribution!$I634/+Distribution!$H$634),1/11,+Distribution!Q$634/+Distribution!$H$634)","v":9.2518453749353455E-2},{"$f":"IF(ISERROR(+Distribution!$I634/+Distribution!$H$634),1/11,+Distribution!R$634/+Distribution!$H$634)","v":1.6022758728672862E-4},{"$f":"IF(ISERROR(+Distribution!$I634/+Distribution!$H$634),1/11,+Distribution!S$634/+Distribution!$H$634)","v":1.6022758728672862E-4},{"$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$634)","v":0.87083139955935274},{"$f":"IF(ISERROR(+Retail!J$634/+Retail!$H$634),1/11,+Retail!J$634/+Retail!$H$634)","v":1.9459829672089236E-2},{"$f":"IF(ISERROR(+Retail!K$634/+Retail!$H$634),1/11,+Retail!K$634/+Retail!$H$634)","v":3.4595842598384894E-4},{"$f":"IF(ISERROR(+Retail!L$634/+Retail!$H$634),1/11,+Retail!L$634/+Retail!$H$634)","v":1.0307045851633702E-2},{"$f":"IF(ISERROR(+Retail!M$634/+Retail!$H$634),1/11,+Retail!M$634/+Retail!$H$634)","v":6.5144830588063777E-4},{"$f":"IF(ISERROR(+Retail!N$634/+Retail!$H$634),1/11,+Retail!N$634/+Retail!$H$634)","v":3.4419518680686586E-3},{"$f":"IF(ISERROR(+Retail!O$634/+Retail!$H$634),1/11,+Retail!O$634/+Retail!$H$634)","v":2.6223261067933588E-3},{"$f":"IF(ISERROR(+Retail!P$634/+Retail!$H$634),1/11,+Retail!P$634/+Retail!$H$634)","v":5.4775037140818183E-4},{"$f":"IF(ISERROR(+Retail!Q$634/+Retail!$H$634),1/11,+Retail!Q$634/+Retail!$H$634)","v":9.178405668484485E-2},{"$f":"IF(ISERROR(+Retail!R$634/+Retail!$H$634),1/11,+Retail!R$634/+Retail!$H$634)","v":4.1165769723894958E-6},{"$f":"IF(ISERROR(+Retail!S$634/+Retail!$H$634),1/11,+Retail!S$634/+Retail!$H$634)","v":4.1165769723894958E-6},1]
["F151M","Depreciation Expense",null,null,null,{"$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$6","v":"12 Months Ended June 2015"}]
[null,"Demand Factors"]
[]
[]
[null,"A",null,"B","C","D","E","F","G","H","I","J","K","L","M"]
[]
[null,null,null,null,{"$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$39)","v":15198802.118460001},0,0,{"$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$39)","v":52388.095300909452},0,{"$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$39)","v":295418.80223999999},{"$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$39)","v":9322.6750199999988},{"$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$39)","v":12408.184639090539},{"$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$39)","v":3117638.1772799999},0,0,{"$f":"SUM(D17:N17)","v":18685978.05294}]
[{"$f":"A17+1","v":2}]
[3,"Primary",null,0,0,0,0,0,0,0,0,0,0,0,{"$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$39)","v":11797797},{"$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$39)","v":3835124},0,0,0,0,0,0,0,0,{"$f":"SUM(D21:N21)","v":15632921}]
[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$39)","v":7627945.0057800002},0,0,0,0,0,0,{"$f":"SUM(D23:N23)","v":7627945.0057800002}]
[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$39)","v":800588.17955999996},{"$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$39)","v":623466.7348199999},{"$f":"SUM(D25:N25)","v":1424054.91438}]
[10]
[11,"Total KW @ Input",null,{"$f":"D17+D19+D21+D23+D25","v":15198802.118460001},{"$f":"E17+E19+E21+E23+E25","v":11797797},3835124,52388.095300909452,7627945.0057800002,295418.80223999999,9322.6750199999988,12408.184639090539,{"$f":"L17+L19+L21+L23+L25","v":3117638.1772799999},{"$f":"M17+M19+M21+M23+M25","v":800588.17955999996},{"$f":"N17+N19+N21+N23+N25","v":623466.7348199999},{"$f":"SUM(D27:N27)","v":43370898.973099999}]
[12]
[13,"Total MWH @ Input",null,{"$f":"'Energy Factor'!C$27","v":6782174.9194596242},{"$f":"'Energy Factor'!D$27","v":6640387.9313784717},{"$f":"'Energy Factor'!E$27","v":2364214.2629357814},{"$f":"'Energy Factor'!F$27","v":93428.371225386465},{"$f":"'Energy Factor'!G$27","v":5299546.413796355},{"$f":"'Energy Factor'!H$27","v":207591.54580000002},{"$f":"'Energy Factor'!I$27","v":6753.8574057800015},{"$f":"'Energy Factor'!J$27","v":19171.191978653555},{"$f":"'Energy Factor'!K$27","v":1520546.8078429799},{"$f":"'Energy Factor'!L$27","v":559973.26736589987},{"$f":"'Energy Factor'!M$27","v":773204.98346309864},{"$f":"SUM(D29:N29)","v":24266993.552652031}]
[14]
[15,"MWH %",null,{"$f":"D29/$O$29","v":0.27948146542110203},0.27363867373891371,9.7425099561927686E-2,3.8500183808379551E-3,0.2183849598961628,8.5544814337873872E-3,2.7831455063134108E-4,7.9001100556844303E-4,6.2659051874054919E-2,2.3075510616959095E-2,3.186241352005463E-2,{"$f":"SUM(D31:N31)","v":1}]
[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":0.3326987111381467},{"$f":"(E38*Demand)+(E31*(1-Demand))","v":0.27242544766697407},9.0675928577715809E-2,1.8684362776505573E-3,0.18650401430639474,7.2472094568056577E-3,2.307928718690436E-4,4.120737817295235E-4,{"$f":"(L38*Demand)+(L31*(1-Demand))","v":6.9577148653907128E-2},{"$f":"(M38*Demand)+(M31*(1-Demand))","v":1.9613209888220271E-2},{"$f":"(N38*Demand)+(N31*(1-Demand))","v":1.8747027380586489E-2},{"$f":"SUM(D34:N34)","v":1}]
[19]
[20,{"$f":"\"FACTOR 11 - \"&TEXT(Demand2,\"0%\")&\" D\"&\" / \"&TEXT(1-Demand2,\"0%\")&\" E\"","v":"FACTOR 11 - 50% D / 50% E"},null,{"$f":"(D38*Demand2)+(D31*(1-Demand2))","v":0.31495962923246512},{"$f":"(E38*Demand2)+(E31*(1-Demand2))","v":0.27282985635762064},9.2925652239119777E-2,2.5289636453796898E-3,0.19713099616965074,7.6829667824662336E-3,2.4663343145647613E-4,5.3805285634249671E-4,{"$f":"(L38*Demand2)+(L31*(1-Demand2))","v":6.7271116393956387E-2},{"$f":"(M38*Demand2)+(M31*(1-Demand2))","v":2.0767310131133213E-2},{"$f":"(N38*Demand2)+(N31*(1-Demand2))","v":2.3118822760409205E-2},{"$f":"SUM(D36:N36)","v":0.99999999999999989}]
[21]
[22," FACTOR 12 - 100% D ",null,{"$f":"D27/$O$27","v":0.35043779304382827},0.27202103897632757,8.8426204916311854E-2,1.2079089099214246E-3,0.17587703244313871,6.8114521311450809E-3,2.1495231228161113E-4,2.8609470711655035E-4,7.1883180913857869E-2,1.845910964530733E-2,1.4375232000763776E-2,{"$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$6","v":"12 Months Ended June 2015"}]
[null,"Weighted Coincident Peaks @ Input"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O"]
[]
[null,"Month    :",null,{"$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!$K$39,IF(COSFacVal=3,Inputs!$K$39,IF(COSFacVal=4,Inputs!$K$39,1)))","v":1}]
[]
[1,"Residential"]
[{"$f":"A60+1","v":2},"Sch 001                   sec","1",{"$f":"D104*D$58","v":1633020.6231},1625255.9479799999,1548625.4751599999,989828.71667999995,1371170.93814,1380624.6392999999,1235140.4804399998,815798.47625999991,738134.10809999995,720836.45549999992,1337978.38338,1802387.8744199998,{"$f":"SUM(D61:O61)","v":15198802.118460001}]
[3,"Sch 007                   sec","7",{"$f":"D105*D$58","v":0},0,0,0,598.97663999999997,548.32787999999994,552.73212000000001,0,0,0,0,0,{"$f":"SUM(D62:O62)","v":1700.0366399999998}]
[4," Residential Total",null,{"$f":"SUM(D61:D62)","v":1633020.6231},1625255.9479799999,1548625.4751599999,989828.71667999995,1371769.91478,1381172.9671799999,1235693.2125599999,815798.47625999991,738134.10809999995,720836.45549999992,1337978.38338,1802387.8744199998,{"$f":"SUM(D63:O63)","v":15200502.155100001}]
[5]
[6,"General Service"]
[7,"Sch 006                   com","6",{"$f":"D109*D$58","v":1130813},1049273,1159367,977700,811117,889572,823213,920126,921414,916122,1073826,1125254,{"$f":"SUM(D66:O66)","v":11797797}]
[8,"Sch 008                   com","8",{"$f":"D110*D$58","v":365891},333506,324613,328329,302026,296655,288408,294175,284713,325529,351491,339788,3835124]
[9,"Sch 007                   sec","7",{"$f":"D111*D$58","v":0},0,0,0,2110.7320199999999,1892.7221399999999,1957.6846799999998,0,0,0,0,0,5961.1388399999996]
[10,"Sch 009                sub trn","9",{"$f":"D112*D$58","v":651811.62914999994},630059.0313899999,636644.0298299999,628380.4614899999,678072.38606999989,586910.4016499999,630306.12521999993,628015.55498999998,626898.94109999994,636187.37540999998,646584.08288999996,648074.98658999999,7627945.0057800002]
[11,"Sch 023                   sec","23",{"$f":"D113*D$58","v":349041.52529999998},308305.60848,301407.46758,245389.93901999999,195017.54507999998,218954.58948,218539.48985999997,217895.36975999997,209213.51165999999,199793.94335999998,313318.73465999996,340760.45303999999,3117638.1772799999]
[12,{"$f":"$M$14","v":"Cust 1"},"spc",{"$f":"D114*D$58","v":69749.270999999993},{"$f":"E114*E$58","v":45649.803149999992},77252.791229999988,78119.183519999991,59393.224529999992,72206.655629999994,69356.214569999996,45378.729749999999,81093.692789999986,63588.606689999993,73771.58322,65028.423479999998,800588.17955999996]
[13,{"$f":"$N$14","v":"Cust 2"},"spc",{"$f":"D115*D$58","v":0},{"$f":"E115*E$58","v":0},0,123030.83294999998,115271.87817,0,0,111332.97314999999,99204.523679999984,82277.032439999995,92349.494429999992,0,623466.7348199999]
[14,"Gen Service Total",null,{"$f":"SUM(D66:D72)","v":2567306.42545},2366793.4430200001,2499284.2886399999,2380949.4169800002,2163008.7658700002,2066191.3688999999,2031780.5143299999,2216923.6276500002,2222537.6692300001,2223497.9578999998,2551340.8951999997,2518905.8631099998,27808520.236279998]
[15]
[16,"Irrigation"]
[17,"Sch 010                   sec","10",{"$f":"D119*D$58","v":62606.271599999993},58273.600499999993,47726.546759999997,14755.305059999999,4082.7304799999997,976.64021999999989,725.59853999999996,868.73633999999993,932.59781999999996,15344.372159999999,40249.248299999999,48877.154459999998,{"$f":"SUM(D76:O76)","v":295418.80223999999}]
[18]
[19,"Street Lights"]
[20,"Sch 011                   sec","7",{"$f":"D122*D$58","v":0},0,0,0,3471.6421799999998,3217.2973199999997,3289.9672799999998,0,0,0,0,0,{"$f":"SUM(D79:O79)","v":9978.9067799999993}]
[21,"Sch 012                   sec","7",{"$f":"D123*D$58","v":0},0,0,0,11837.649951025453,11027.15345109997,11883.209638784034,0,0,0,0,0,{"$f":"SUM(D80:O80)","v":34748.013040909456}]
[22,"Sch 15 TOSS           sec","12",{"$f":"D124*D$58","v":739.91231999999991},721.1943,644.12009999999998,764.13563999999997,749.8218599999999,776.2473,912.77873999999997,917.18297999999993,880.84799999999996,735.50807999999995,820.28969999999993,660.63599999999997,{"$f":"SUM(D81:O81)","v":9322.6750199999988}]
[23,"Sch 15  MONL          sec","12",{"$f":"D125*D$58","v":0},0,0,0,4349.0331089745459,3976.9911689000287,4082.1603612159652,0,0,0,0,0,{"$f":"SUM(D82:O82)","v":12408.184639090539}]
[24,"St Lighting Total",null,{"$f":"SUM(D79:D82)","v":739.91231999999991},721.1943,644.12009999999998,764.13563999999997,20408.147099999998,18997.68924,20168.116019999998,917.18297999999993,880.84799999999996,735.50807999999995,820.28969999999993,660.63599999999997,{"$f":"SUM(D83:O83)","v":66457.779479999983}]
[25]
[26,{"$f":"Inputs!$C$5","v":"State of Utah"},null,{"$f":"D63+D73+D76+D83","v":4263673.2324700002},4051044.1858000001,4096280.4306599996,3386297.5743600004,3559269.5582300005,3467338.66554,3288367.4414499998,3034508.0232299999,2962485.22315,2960414.2936399998,3930388.8165799999,4370831.5279899994,{"$f":"SUM(D85:O85)","v":43370898.973099999}]
[]
[]
[]
[]
[null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,"KW Loads Coincident To System Peak"]
[null,"Merged Company Peaks"]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2015"}]
[null,"Coincident Peaks @ Input"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O"]
[]
[null,"Month    :",null,{"$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$26)","v":1633020.6231},{"$f":"(E147*Inputs!$D$26)","v":1625255.9479799999},{"$f":"(F147*Inputs!$D$26)","v":1548625.4751599999},{"$f":"(G147*Inputs!$D$26)","v":989828.71667999995},{"$f":"(H147*Inputs!$D$26)","v":1371170.93814},{"$f":"(I147*Inputs!$D$26)","v":1380624.6392999999},{"$f":"(J147*Inputs!$D$26)","v":1235140.4804399998},{"$f":"(K147*Inputs!$D$26)","v":815798.47625999991},{"$f":"(L147*Inputs!$D$26)","v":738134.10809999995},{"$f":"(M147*Inputs!$D$26)","v":720836.45549999992},{"$f":"(N147*Inputs!$D$26)","v":1337978.38338},{"$f":"(O147*Inputs!$D$26)","v":1802387.8744199998},{"$f":"SUM(D104:O104)","v":15198802.118460001}]
[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$26","v":598.97663999999997},{"$f":"I148*Inputs!$D$26","v":548.32787999999994},{"$f":"J148*Inputs!$D$26","v":552.73212000000001},{"$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":1700.0366399999998}]
[4," Residential Total",null,{"$f":"SUM(D104:D105)","v":1633020.6231},1625255.9479799999,1548625.4751599999,989828.71667999995,1371769.91478,1381172.9671799999,1235693.2125599999,815798.47625999991,738134.10809999995,720836.45549999992,1337978.38338,1802387.8744199998,{"$f":"SUM(D106:O106)","v":15200502.155100001}]
[5]
[6,"General Service"]
[7,"Sch 006                   com","6",1130813,1049273,1159367,977700,811117,889572,823213,920126,921414,916122,1073826,1125254,{"$f":"SUM(D109:O109)","v":11797797}]
[8,"Sch 008                   com","8",365891,333506,324613,328329,302026,296655,288408,294175,284713,325529,351491,339788,{"$f":"SUM(D110:O110)","v":3835124}]
[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$26","v":2110.7320199999999},{"$f":"I154*Inputs!$D$26","v":1892.7221399999999},{"$f":"J154*Inputs!$D$26","v":1957.6846799999998},{"$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":5961.1388399999996}]
[10,"Sch 009                sub trn","9",{"$f":"D155*Inputs!$D$28","v":651811.62914999994},{"$f":"E155*Inputs!$D$28","v":630059.0313899999},{"$f":"F155*Inputs!$D$28","v":636644.0298299999},{"$f":"G155*Inputs!$D$28","v":628380.4614899999},{"$f":"H155*Inputs!$D$28","v":678072.38606999989},{"$f":"I155*Inputs!$D$28","v":586910.4016499999},{"$f":"J155*Inputs!$D$28","v":630306.12521999993},{"$f":"K155*Inputs!$D$28","v":628015.55498999998},{"$f":"L155*Inputs!$D$28","v":626898.94109999994},{"$f":"M155*Inputs!$D$28","v":636187.37540999998},{"$f":"N155*Inputs!$D$28","v":646584.08288999996},{"$f":"O155*Inputs!$D$28","v":648074.98658999999},7627945.0057800002]
[11,"Sch 023                   sec","23",{"$f":"D156*Inputs!$D$26","v":349041.52529999998},{"$f":"E156*Inputs!$D$26","v":308305.60848},{"$f":"F156*Inputs!$D$26","v":301407.46758},{"$f":"G156*Inputs!$D$26","v":245389.93901999999},{"$f":"H156*Inputs!$D$26","v":195017.54507999998},{"$f":"I156*Inputs!$D$26","v":218954.58948},{"$f":"J156*Inputs!$D$26","v":218539.48985999997},{"$f":"K156*Inputs!$D$26","v":217895.36975999997},{"$f":"L156*Inputs!$D$26","v":209213.51165999999},{"$f":"M156*Inputs!$D$26","v":199793.94335999998},{"$f":"N156*Inputs!$D$26","v":313318.73465999996},{"$f":"O156*Inputs!$D$26","v":340760.45303999999},3117638.1772799999]
[12,{"$f":"$M$14","v":"Cust 1"},"contract",{"$f":"D157*Inputs!$D$28","v":69749.270999999993},{"$f":"E157*Inputs!$D$28","v":45649.803149999992},{"$f":"F157*Inputs!$D$28","v":77252.791229999988},{"$f":"G157*Inputs!$D$28","v":78119.183519999991},{"$f":"H157*Inputs!$D$28","v":59393.224529999992},{"$f":"I157*Inputs!$D$28","v":72206.655629999994},{"$f":"J157*Inputs!$D$28","v":69356.214569999996},{"$f":"K157*Inputs!$D$28","v":45378.729749999999},{"$f":"L157*Inputs!$D$28","v":81093.692789999986},{"$f":"M157*Inputs!$D$28","v":63588.606689999993},{"$f":"N157*Inputs!$D$28","v":73771.58322},{"$f":"O157*Inputs!$D$28","v":65028.423479999998},{"$f":"SUM(D114:O114)","v":800588.17955999996}]
[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$28","v":123030.83294999998},{"$f":"H158*Inputs!$D$28","v":115271.87817},{"$f":"I158*Inputs!$D$28","v":0},{"$f":"J158*Inputs!$D$28","v":0},{"$f":"K158*Inputs!$D$28","v":111332.97314999999},{"$f":"L158*Inputs!$D$28","v":99204.523679999984},{"$f":"M158*Inputs!$D$28","v":82277.032439999995},{"$f":"N158*Inputs!$D$28","v":92349.494429999992},{"$f":"O158*Inputs!$D$28","v":0},623466.7348199999]
[14,"Gen Service Total",null,{"$f":"SUM(D109:D115)","v":2567306.42545},2366793.4430200001,2499284.2886399999,2380949.4169800002,2163008.7658700002,2066191.3688999999,2031780.5143299999,2216923.6276500002,2222537.6692300001,2223497.9578999998,2551340.8951999997,2518905.8631099998,{"$f":"SUM(D116:O116)","v":27808520.236279998}]
[15]
[16,"Irrigation"]
[17,"Sch 010                   sec","10",{"$f":"D162*Inputs!$D$26","v":62606.271599999993},{"$f":"E162*Inputs!$D$26","v":58273.600499999993},{"$f":"F162*Inputs!$D$26","v":47726.546759999997},{"$f":"G162*Inputs!$D$26","v":14755.305059999999},{"$f":"H162*Inputs!$D$26","v":4082.7304799999997},{"$f":"I162*Inputs!$D$26","v":976.64021999999989},{"$f":"J162*Inputs!$D$26","v":725.59853999999996},{"$f":"K162*Inputs!$D$26","v":868.73633999999993},{"$f":"L162*Inputs!$D$26","v":932.59781999999996},{"$f":"M162*Inputs!$D$26","v":15344.372159999999},{"$f":"N162*Inputs!$D$26","v":40249.248299999999},{"$f":"O162*Inputs!$D$26","v":48877.154459999998},{"$f":"SUM(D119:O119)","v":295418.80223999999}]
[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$26","v":3471.6421799999998},{"$f":"I165*Inputs!$D$26","v":3217.2973199999997},{"$f":"J165*Inputs!$D$26","v":3289.9672799999998},{"$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":9978.9067799999993}]
[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$26","v":11837.649951025453},{"$f":"I166*Inputs!$D$26","v":11027.15345109997},{"$f":"J166*Inputs!$D$26","v":11883.209638784034},{"$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":34748.013040909456}]
[22,"Sch 15 TOSS           sec","15",{"$f":"D167*Inputs!$D$26","v":739.91231999999991},{"$f":"E167*Inputs!$D$26","v":721.1943},{"$f":"F167*Inputs!$D$26","v":644.12009999999998},{"$f":"G167*Inputs!$D$26","v":764.13563999999997},{"$f":"H167*Inputs!$D$26","v":749.8218599999999},{"$f":"I167*Inputs!$D$26","v":776.2473},{"$f":"J167*Inputs!$D$26","v":912.77873999999997},{"$f":"K167*Inputs!$D$26","v":917.18297999999993},{"$f":"L167*Inputs!$D$26","v":880.84799999999996},{"$f":"M167*Inputs!$D$26","v":735.50807999999995},{"$f":"N167*Inputs!$D$26","v":820.28969999999993},{"$f":"O167*Inputs!$D$26","v":660.63599999999997},{"$f":"SUM(D124:O124)","v":9322.6750199999988}]
[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$26","v":4349.0331089745459},{"$f":"I168*Inputs!$D$26","v":3976.9911689000287},{"$f":"J168*Inputs!$D$26","v":4082.1603612159652},{"$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":12408.184639090539}]
[24,"St Lighting Total",null,{"$f":"SUM(D122:D125)","v":739.91231999999991},721.1943,644.12009999999998,764.13563999999997,20408.147099999998,18997.68924,20168.116019999998,917.18297999999993,880.84799999999996,735.50807999999995,820.28969999999993,660.63599999999997,{"$f":"SUM(D126:O126)","v":66457.779479999983}]
[25]
[26,{"$f":"Inputs!$C$5","v":"State of Utah"},null,{"$f":"D106+D116+D119+D126","v":4263673.2324700002},4051044.1858000001,4096280.4306599996,3386297.5743600004,3559269.5582300005,3467338.66554,3288367.4414499998,3034508.0232299999,2962485.22315,2960414.2936399998,3930388.8165799999,4370831.5279899994,{"$f":"SUM(D128:O128)","v":43370898.973099999}]
[]
[]
[]
[]
[null,{"$f":"Inputs!$C$4","v":"Rocky Mountain Power"}]
[null,"KW Loads Coincident To System Peak"]
[null,"Merged Company Peaks"]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2015"}]
[null,"Coincident Peaks @ Sales"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O"]
[]
[null,"Month    :",null,"Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Sum Of"]
[null,"Peak Date:","COS",12,6,5,2,26,18,14,11,4,9,14,28,"12"]
[null,"Peak Time MST:","Sch","16:00","17:00","18:00","18:00","19:00","19:00","19:00","09:00","09:00","09:00","17:00","17:00","CPs"]
[]
[1,"Residential"]
[{"$f":"A146+1","v":2},"Sch 001                   sec","1",1483135,1476083,1406486,898978,1245319,1253905,1121774,740921,670385,654675,1215173,1636957,{"$f":"SUM(D147:O147)","v":13803791}]
[3,"Sch 007                   sec","7",0,0,0,0,544,498,502,0,0,0,0,0,{"$f":"SUM(D148:O148)","v":1544}]
[4," Residential Total",null,{"$f":"SUM(D147:D148)","v":1483135},1476083,1406486,898978,1245863,1254403,1122276,740921,670385,654675,1215173,1636957,13805335]
[5]
[6,"General Service"]
[7,"Sch 006                   com","6",1027974,953850,1053931,888786,737352,808672,748348,836448,837618,832808,976170,1022921,{"$f":"SUM(D152:O152)","v":10724878}]
[8,"Sch 008                   com","8",336094,306346,298178,301591,277430,272496,264921,270218,261527,299019,322867,312117,3522804]
[9,"Sch 007                   sec","7",0,0,0,0,1917,1719,1778,0,0,0,0,0,5414]
[10,"Sch 009                sub trn","9",625185,604321,610637,602711,650373,562935,604558,602361,601290,610199,620171,621601,7316342]
[11,"Sch 023                   sec","23",317005,280008,273743,222867,177118,198858,198481,197896,190011,181456,284561,309484,2831488]
[12,{"$f":"$M$14","v":"Cust 1"},"contract",66900,43785,74097,74928,56967,69257,66523,43525,77781,60991,70758,62372,{"$f":"SUM(D157:O157)","v":767884}]
[13,{"$f":"$N$14","v":"Cust 2"},"contract",{"$f":"SUM(D176:D177)","v":0},{"$f":"SUM(E176:E177)","v":0},0,118005,110563,0,0,106785,95152,78916,88577,0,{"$f":"SUM(D158:O158)","v":597998}]
[14,"Gen Service Total",null,{"$f":"SUM(D152:D158)","v":2373158},2188310,2310586,2208888,2011720,1913937,1884609,2057233,2063379,2063389,2363104,2328495,25766808]
[15]
[16,"Irrigation"]
[17,"Sch 010                   sec","10",56860,52925,43346,13401,3708,887,659,789,847,13936,36555,44391,{"$f":"SUM(D162:O162)","v":268304}]
[18]
[19,"Street Lights"]
[20,"Sch 011                   sec","7",0,0,0,0,3153,2922,2988,0,0,0,0,0,{"$f":"SUM(D165:O165)","v":9063}]
[21,"Sch 012                   sec","7",{"$f":"+D178-D168","v":0},0,0,0,{"$f":"+H178-H168","v":10751.139766248391},10015.034104499275,10792.517790841584,0,0,0,0,0,{"$f":"SUM(D166:O166)","v":31558.691661589248}]
[22,"Sch 15 TOSS           sec","12",672,655,585,694,681,705,829,833,800,668,745,600,{"$f":"SUM(D167:O167)","v":8467}]
[23,"Sch 15  MONL          sec","12",0,0,0,0,{"$f":"'Dist. Factors'!H280","v":3949.860233751609},{"$f":"'Dist. Factors'!I280","v":3611.9658955007258},{"$f":"'Dist. Factors'!J280","v":3707.482209158416},0,0,0,0,0,{"$f":"SUM(D168:O168)","v":11269.30833841075}]
[24," St Lighting Total",null,{"$f":"SUM(D165:D168)","v":672},655,585,694,18535,17254,18317,833,800,668,745,600,60358]
[25]
[26,{"$f":"Inputs!$C$5","v":"State of Utah"},null,{"$f":"D149+D159+D162+D169","v":3913825},3717973,3761003,3121961,3279826,3186481,3025861,2799776,2735411,2732668,3615577,4010443,39900805]
[]
[]
[]
[null,"Coin Peaks @ sales",null,{"$f":"+D142","v":"Jul"},"Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Total"]
[null,"Cust 2      trn","contract",100228,79283,84517,118005,110563,91928,84741,106785,95152,78916,88577,77384,{"$f":"SUM(D176:O176)","v":1116079}]
[null,"Cust 2      trn   (curtailment)","contract",{"$f":"-D176","v":-100228},{"$f":"-E176","v":-79283},{"$f":"-F176","v":-84517},0,0,{"$f":"-I176","v":-91928},-84741,0,0,0,0,{"$f":"-O176","v":-77384},{"$f":"SUM(D177:O177)","v":-518081}]
[null,"Sch 12     sec","12",0,0,0,0,14701,13627,14500,null,0,0,0,0,{"$f":"SUM(D178:O178)","v":42828}]
[]
[]
[]
[null,"MSP Factors"]
[]
[null,"Simple Cycle Combustion Turbine",null,{"$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$6","v":"12 Months Ended June 2015"}]
[null,"Distribution Factors"]
[]
[null,"A",null,"B","C","D","E","F","G","H","I","J","K"]
[]
[null,null,null,null,{"$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":"$P76","v":1660651.7743588774},0,0,{"$f":"$P77+$P83+$P91+$P92","v":2409.6254014812175},0,0,{"$f":"$P93","v":726.94115908163258},{"$f":"$P$94","v":554.53485392694563},{"$f":"$P84","v":321069.98358918366},{"$f":"SUM(D15:L15)","v":1985412.859362551}]
[{"$f":"A15+1","v":2}]
[3,"Primary",null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D17:L17)","v":0}]
[4]
[5,"Combined",null,0,{"$f":"$P81","v":1073804.0102040819},{"$f":"$P82","v":340619.18877551024},0,0,{"$f":"P88","v":46544.609408877557},0,0,0,{"$f":"SUM(D19:L19)","v":1460967.8083884697}]
[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,{"$f":"D15+D17+D19+D21+D23","v":1660651.7743588774},1073804.0102040819,340619.18877551024,2409.6254014812175,0,46544.609408877557,726.94115908163258,554.53485392694563,{"$f":"L15+L17+L19+L21+L23","v":321069.98358918366},{"$f":"SUM(D26:L26)","v":3446380.6677510198}]
[13]
[14,"Substations"]
[15,"FACTOR 20",null,{"$f":"D26/$M$26","v":0.48185384449784452},0.31157440623203314,9.8833884475618791E-2,6.9917563780139515E-4,0,1.3505359359867476E-2,2.1092886397717852E-4,1.6090354124717585E-4,9.3161497391610545E-2,{"$f":"SUM(D29:L29)","v":1.0000000000000004}]
[16]
[17,"Max NCP - Sec",null,{"$f":"$Q214","v":5983333.2739600623},{"$f":"+$Q219","v":1963198},{"$f":"+$Q220","v":469019},{"$f":"$Q215+$Q221+$Q232+$Q233","v":28167.22517759008},0,{"$f":"$Q229","v":144851.65001663734},{"$f":"$Q234","v":917.18297999999993},{"$f":"$Q235","v":5423.4653341220092},{"$f":"$Q223","v":695460.19348167372},{"$f":"SUM(D31:L31)","v":9290369.9909500834}]
[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,{"$f":"D31*D35","v":4547333.2882096469},{"$f":"E31*E35","v":1963198},469019,28167.22517759008,0,144851.65001663734,917.18297999999993,5423.4653341220092,{"$f":"L31*L35","v":570277.3586549724},{"$f":"SUM(D37:L37)","v":7729187.1703729685}]
[24]
[25,"Line Transformers"]
[26,"FACTOR 21",null,{"$f":"D37/$M$37","v":0.58833266525621186},0.25399798927437112,6.0681542529829526E-2,3.6442674445197687E-3,0,1.8740864572651769E-2,1.1866486860554856E-4,7.0168637588579729E-4,7.3782319677924674E-2,{"$f":"SUM(D40:L40)","v":1}]
[27]
[28,"Max NCP - Wgt *",null,{"$f":"IF(D33>1,D37,0)","v":4547333.2882096469},{"$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":570277.3586549724},{"$f":"SUM(D42:L42)","v":5117610.6468646191}]
[29,"(Less Irrg & St Ltg)"]
[30]
[31,"Secondary Lines"]
[32,"FACTOR 22",null,{"$f":"D42/$M$42","v":0.88856570028351778},0,0,0,0,0,0,0,0.11143429971648222,{"$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$6","v":"12 Months Ended June 2015"}]
[null,"Weighted Distribution Peaks"]
[]
[]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O"]
[]
[null,null,null,{"$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$73","v":625975.12555346941},234035.67909397956,15212.346077755099,9645.5440120408148,20987.310277653061,77484.035879081624,39271.035137142855,11841.372240612242,23372.76238530612,3658.5302620408156,47416.643311224485,{"$f":"O120*O$73","v":551751.39012857142},{"$f":"SUM(D76:O76)","v":1660651.7743588774}]
[3,"Sch 007                   sec","7",{"$f":"D121*D$73","v":0},0,0,0,9.1680097959183673,30.773503469387752,16.920371020408162,6.3591832653061209,14.336250612244896,0,0,{"$f":"O121*O$73","v":0},{"$f":"SUM(D77:O77)","v":77.557318163265307}]
[4,"Residential Total",null,{"$f":"SUM(D76:D77)","v":625975.12555346941},234035.67909397956,15212.346077755099,9645.5440120408148,20996.478287448979,77514.809382551015,39287.955508163264,11847.731423877547,23387.098635918366,3658.5302620408156,47416.643311224485,{"$f":"SUM(O76:O77)","v":551751.39012857142},{"$f":"SUM(D78:O78)","v":1660729.331677041}]
[5]
[6,"General Service"]
[7,"Sch 006                   com","6",{"$f":"(D125)*D$73","v":404313.42857142858},153850.4081632653,12588.755102040815,11028.948979591836,12415.056122448979,49924.959183673469,25111.224489795917,8104.5714285714275,16111.163265306121,5119.2908163265301,30770.693877551021,{"$f":"(O125)*O$73","v":344465.51020408166},{"$f":"SUM(D81:O81)","v":1073804.0102040819}]
[8,"Sch 008                   com","8",{"$f":"(D126)*D$73","v":131135.14285714287},48006.551020408158,3387.4795918367345,3442.5102040816323,4622.8469387755104,16649.005102040817,8556.8877551020414,2872.6530612244896,5518.2040816326526,1659.8469387755101,10751.326530612245,{"$f":"(O126)*O$73","v":104016.73469387756},{"$f":"SUM(D82:O82)","v":340619.18877551024}]
[9,"Sch 007                   sec","7",{"$f":"D127*D$73","v":0},0,0,0,32.307122755102036,106.22420173469386,59.92912285714285,22.672847755102037,50.806054285714275,0,0,{"$f":"O127*O$73","v":0},{"$f":"SUM(D83:O83)","v":271.93934938775504}]
[10,"Sch 023                   sec","23",{"$f":"D128*D$73","v":126029.93419102041},46806.347100306113,3426.9818381632649,2989.7374297959177,2984.962424693877,12288.267776938776,6666.9632412244891,2053.4656646938774,3929.7505518367343,1223.5866309183671,8355.5623395918356,{"$f":"O128*O$73","v":104314.4244},{"$f":"SUM(D84:O84)","v":321069.98358918366}]
[11,"General Service Total",null,{"$f":"SUM(D81:D84)","v":661478.50561959192},248663.30628397956,19403.216532040817,17461.196613469387,20055.172608673467,78968.456264387758,40395.004608979594,13053.363002244896,25609.923953061218,8002.7243860204071,49877.582747755107,{"$f":"SUM(O81:O84)","v":552796.66929795919},{"$f":"SUM(D85:O85)","v":1735765.1219181633}]
[12]
[13,"Irrigation"]
[14,"Sch 010                   com","10",{"$f":"D$132*D$73","v":22677.072230204081},6799.3600885714277,477.39939244897948,150.56433734693874,62.490772653061221,54.811440918367339,22.212200204081629,8.864656530612244,19.032608571428568,78.287613061224476,1232.1198459183672,{"$f":"O$132*O$73","v":14962.39422244898},{"$f":"SUM(D88:O88)","v":46544.609408877557}]
[15]
[16,"Street Lights"]
[17,"Sch 011                   sec","7",{"$f":"D135*D$73","v":0},0,0,0,53.137380306122445,180.56260469387755,100.71328408163265,38.368570408163258,88.511741632653042,0,0,{"$f":"O135*O$73","v":0},{"$f":"SUM(D91:O91)","v":461.29358112244893}]
[18,"Sch 012                   sec","7",{"$f":"D136*D$73","v":0},0,0,0,181.18851965855285,618.87085694948814,363.77172363624595,135.33956311885964,299.66448944460149,0,0,{"$f":"O136*O$73","v":0},{"$f":"SUM(D92:O92)","v":1598.835152807748}]
[19,"Sch 15 TOSS           sec",15,{"$f":"D137*D$73","v":271.80452571428572},99.348194387755086,6.5726540816326526,7.7973024489795906,11.476865204081632,43.56489948979592,27.942206326530609,9.3590099999999978,17.976489795918365,3.7525922448979587,25.110909183673467,{"$f":"O137*O$73","v":202.23551020408163},{"$f":"SUM(D93:O93)","v":726.94115908163258}]
[20,"Sch 15  MONL          sec",15,{"$f":"D138*D$73","v":0},0,0,0,66.566833300630805,223.19848396887917,124.96409269028464,49.087986881140338,90.717457086010668,0,0,{"$f":"O138*O$73","v":0},{"$f":"SUM(D94:O94)","v":554.53485392694563}]
[21,"St Lighting Total",null,{"$f":"SUM(D91:D94)","v":271.80452571428572},99.348194387755086,6.5726540816326526,7.7973024489795906,312.36959846938771,1066.1968451020409,617.3913067346939,232.15513040816325,496.87017795918359,3.7525922448979587,25.110909183673467,{"$f":"SUM(O91:O94)","v":202.23551020408163},{"$f":"SUM(D95:O95)","v":3341.604746938775}]
[22]
[23]
[24]
[25,{"$f":"Inputs!$C$5","v":"State of Utah"},null,{"$f":"D78+D85+D88+D95","v":1310402.5079289796},489597.69366091827,35099.534656326527,27265.102265306123,41426.511267244889,157604.27393295916,80322.563624081624,25142.114213061217,49512.925375510196,11743.294853367344,98551.456814081626,{"$f":"O78+O85+O88+O95","v":1119712.6891591838},{"$f":"SUM(D99:O99)","v":3446380.6677510194}]
[]
[]
[]
[]
[]
[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$6","v":"12 Months Ended June 2015"}]
[null,"Distribution Peaks @ Input"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O"]
[]
[null,null,null,{"$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$26","v":1704043.3973399999},{"$f":"E165*Inputs!$D$26","v":1698925.6704599999},{"$f":"F165*Inputs!$D$26","v":1490809.9156199999},{"$f":"G165*Inputs!$D$26","v":945263.31317999994},{"$f":"H165*Inputs!$D$26","v":1371170.93814},{"$f":"I165*Inputs!$D$26","v":1380624.6392999999},{"$f":"J165*Inputs!$D$26","v":1282853.8144799999},{"$f":"K165*Inputs!$D$26","v":1160454.4795799998},{"$f":"L165*Inputs!$D$26","v":1145265.3568799999},{"$f":"M165*Inputs!$D$26","v":717071.93135999993},{"$f":"N165*Inputs!$D$26","v":1548943.6814999999},{"$f":"O165*Inputs!$D$26","v":1802387.8744199998},{"$f":"SUM(D120:O120)","v":16247815.012259999}]
[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$26","v":598.97663999999997},{"$f":"I166*Inputs!$D$26","v":548.32787999999994},{"$f":"J166*Inputs!$D$26","v":552.73212000000001},{"$f":"K166*Inputs!$D$26","v":623.19995999999992},{"$f":"L166*Inputs!$D$26","v":702.47627999999997},{"$f":"M166*Inputs!$D$26","v":0},{"$f":"N166*Inputs!$D$26","v":0},{"$f":"O166*Inputs!$D$26","v":0},{"$f":"SUM(D121:O121)","v":3025.7128799999996}]
[4,"Residential Total",null,{"$f":"SUM(D120:D121)","v":1704043.3973399999},1698925.6704599999,1490809.9156199999,945263.31317999994,1371769.91478,1381172.9671799999,1283406.5466,1161077.6795399999,1145967.8331599999,717071.93135999993,1548943.6814999999,{"$f":"SUM(O120:O121)","v":1802387.8744199998},{"$f":"SUM(D122:O122)","v":16250840.72514}]
[5]
[6,"General Service"]
[7,"Sch 006                   com","6",1100631,1116840,1233698,1080837,811117,889572,820300,794248,789447,1003381,1005176,1125254,{"$f":"SUM(D125:O125)","v":11770501}]
[8,"Sch 008                   com","8",356979,348492,331973,337366,302026,296655,279525,281520,270392,325330,351210,339788,{"$f":"SUM(D126:O126)","v":3821256}]
[9,"Sch 007                   sec","7",{"$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$26","v":2110.7320199999999},{"$f":"I172*Inputs!$D$26","v":1892.7221399999999},{"$f":"J172*Inputs!$D$26","v":1957.6846799999998},{"$f":"K172*Inputs!$D$26","v":2221.9390799999996},{"$f":"L172*Inputs!$D$26","v":2489.4966599999998},{"$f":"M172*Inputs!$D$26","v":0},{"$f":"N172*Inputs!$D$26","v":0},{"$f":"O172*Inputs!$D$26","v":0},{"$f":"SUM(D127:O127)","v":10672.57458}]
[10,"Sch 023                   sec","23",{"$f":"D173*Inputs!$D$26","v":343081.48751999997},{"$f":"E173*Inputs!$D$26","v":339779.40857999999},{"$f":"F173*Inputs!$D$26","v":335844.22013999999},{"$f":"G173*Inputs!$D$26","v":292994.26811999996},{"$f":"H173*Inputs!$D$26","v":195017.54507999998},{"$f":"I173*Inputs!$D$26","v":218954.58948},{"$f":"J173*Inputs!$D$26","v":217787.46587999997},{"$f":"K173*Inputs!$D$26","v":201239.63514},{"$f":"L173*Inputs!$D$26","v":192557.77703999999},{"$f":"M173*Inputs!$D$26","v":239822.97965999998},{"$f":"N173*Inputs!$D$26","v":272948.36975999997},{"$f":"O173*Inputs!$D$26","v":340760.45303999999},{"$f":"SUM(D128:O128)","v":3190788.1994400006}]
[11,"General Service Total",null,{"$f":"SUM(D125:D128)","v":1800691.48752},1805111.40858,1901515.2201399999,1711197.2681199999,1310271.2771000001,1407074.3116200001,1319570.15056,1279229.5742199998,1254886.2737,1568533.97966,1629334.3697599999,{"$f":"SUM(O125:O128)","v":1805802.4530400001},{"$f":"SUM(D129:O129)","v":18793217.774020001}]
[12]
[13,"Irrigation"]
[14,"Sch 010                   sec","10",{"$f":"D177*Inputs!$D$26","v":61732.029959999993},{"$f":"E177*Inputs!$D$26","v":49358.31768},{"$f":"F177*Inputs!$D$26","v":46785.140459999995},{"$f":"G177*Inputs!$D$26","v":14755.305059999999},{"$f":"H177*Inputs!$D$26","v":4082.7304799999997},{"$f":"I177*Inputs!$D$26","v":976.64021999999989},{"$f":"J177*Inputs!$D$26","v":725.59853999999996},{"$f":"K177*Inputs!$D$26","v":868.73633999999993},{"$f":"L177*Inputs!$D$26","v":932.59781999999996},{"$f":"M177*Inputs!$D$26","v":15344.372159999999},{"$f":"N177*Inputs!$D$26","v":40249.248299999999},{"$f":"O177*Inputs!$D$26","v":48877.154459999998},{"$f":"SUM(D132:O132)","v":284687.87148000003}]
[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$26","v":3471.6421799999998},{"$f":"I180*Inputs!$D$26","v":3217.2973199999997},{"$f":"J180*Inputs!$D$26","v":3289.9672799999998},{"$f":"K180*Inputs!$D$26","v":3760.1198999999997},{"$f":"L180*Inputs!$D$26","v":4337.0753399999994},{"$f":"M180*Inputs!$D$26","v":0},{"$f":"N180*Inputs!$D$26","v":0},{"$f":"O180*Inputs!$D$26","v":0},{"$f":"SUM(D135:O135)","v":18076.102019999998}]
[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$26","v":11837.649951025453},{"$f":"I181*Inputs!$D$26","v":11027.15345109997},{"$f":"J181*Inputs!$D$26","v":11883.209638784034},{"$f":"K181*Inputs!$D$26","v":13263.277185648247},{"$f":"L181*Inputs!$D$26","v":14683.559982785475},{"$f":"M181*Inputs!$D$26","v":0},{"$f":"N181*Inputs!$D$26","v":0},{"$f":"O181*Inputs!$D$27","v":0},{"$f":"SUM(D136:O136)","v":62694.850209343174}]
[19,"Sch 15 TOSS           sec",15,{"$f":"D182*Inputs!$D$26","v":739.91231999999991},{"$f":"E182*Inputs!$D$26","v":721.1943},{"$f":"F182*Inputs!$D$26","v":644.12009999999998},{"$f":"G182*Inputs!$D$26","v":764.13563999999997},{"$f":"H182*Inputs!$D$26","v":749.8218599999999},{"$f":"I182*Inputs!$D$26","v":776.2473},{"$f":"J182*Inputs!$D$26","v":912.77873999999997},{"$f":"K182*Inputs!$D$26","v":917.18297999999993},{"$f":"L182*Inputs!$D$26","v":880.84799999999996},{"$f":"M182*Inputs!$D$26","v":735.50807999999995},{"$f":"N182*Inputs!$D$26","v":820.28969999999993},{"$f":"O182*Inputs!$D$26","v":660.63599999999997},{"$f":"SUM(D137:O137)","v":9322.6750199999988}]
[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$26","v":4349.0331089745459},{"$f":"I183*Inputs!$D$26","v":3976.9911689000287},{"$f":"J183*Inputs!$D$26","v":4082.1603612159652},{"$f":"K183*Inputs!$D$26","v":4810.6227143517535},{"$f":"L183*Inputs!$D$26","v":4445.155397214523},{"$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":21663.962750656818}]
[21,"St Lighting Total",null,{"$f":"SUM(D135:D138)","v":739.91231999999991},721.1943,644.12009999999998,764.13563999999997,20408.147099999998,18997.68924,20168.116019999998,22751.202780000003,24346.638719999999,735.50807999999995,820.28969999999993,{"$f":"SUM(O135:O138)","v":660.63599999999997},{"$f":"SUM(D139:O139)","v":111757.59}]
[22]
[23]
[24]
[25,{"$f":"Inputs!$C$5","v":"State of Utah"},null,{"$f":"D122+D129+D132+D139","v":3567206.8271399997},3554116.5910200002,3439754.3963199998,2671980.0219999999,2706532.0694599999,2808221.6082600001,2623870.4117200002,2463927.1928799995,2426133.3433999997,2301685.7912599999,3219347.5892600003,{"$f":"O122+O129+O132+O139","v":3657728.1179199996},{"$f":"SUM(D143:O143)","v":35440503.960639998}]
[]
[]
[]
[]
[]
[]
[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$6","v":"12 Months Ended June 2015"}]
[null,"Distribution Peaks @ Sales"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O"]
[]
[null,null,null,"July","August","September","October","November","December","January","February","March","April","May","June"]
[null,null,"COS",12,28,5,1,26,18,3,11,4,29,14,28,"Sum of 12"]
[null,"        Description","Sch","17:00:00","17:00:00","17:00:00","16:00:00","19:00:00","19:00:00","19:00:00","20:00:00","20:00:00","17:00:00","18:00:00","17:00:00","Dist Peaks"]
[]
[1,"Residential"]
[{"$f":"A164+1","v":2},"Sch 001                   sec","1",1547639,1542991,1353977,858503,1245319,1253905,1165108,1053943,1040148,651256,1406775,1636957,{"$f":"SUM(D165:O165)","v":14756521}]
[3,"Sch 007                   sec","7",0,0,0,0,544,498,502,566,638,0,0,0,{"$f":"SUM(D166:O166)","v":2748}]
[4,"Residential Total",null,{"$f":"SUM(D165:D166)","v":1547639},1542991,1353977,858503,1245863,1254403,1165610,1054509,1040786,651256,1406775,{"$f":"SUM(O165:O166)","v":1636957},{"$f":"SUM(D167:O167)","v":14759269}]
[5]
[6,"General Service"]
[7,"Sch 006                   com","6",1000537,1015272,1121503,982543,737352,808672,745700,722017,717653,912131,913763,1022921,{"$f":"SUM(D170:O170)","v":10700064}]
[8,"Sch 008                   com","8",327908,320112,304938,309892,277430,272496,256761,258594,248372,298836,322609,312117,{"$f":"SUM(D171:O171)","v":3510065}]
[9,"Sch 007                   sec","7",0,0,0,0,1917,1719,1778,2018,2261,0,0,0,{"$f":"SUM(D172:O172)","v":9693}]
[10,"Sch 023                   sec","23",311592,308593,305019,266102,177118,198858,197798,182769,174884,217811,247896,309484,{"$f":"SUM(D173:O173)","v":2897924}]
[11,"General Service Total",null,{"$f":"SUM(D170:D173)","v":1640037},{"$f":"SUM(E170:E173)","v":1643977},1731460,1558537,1193817,1281745,1202037,1165398,1143170,1428778,1484268,{"$f":"SUM(O170:O173)","v":1644522},{"$f":"SUM(D174:O174)","v":17117746}]
[12]
[13,"Irrigation"]
[14,"Sch 010                   sec","10",56066,44828,42491,13401,3708,887,659,789,847,13936,36555,44391,{"$f":"SUM(D177:O177)","v":258558}]
[15]
[16,"Street Lights"]
[17,"Sch 011                   sec","7",0,0,0,0,3153,2922,2988,3415,3939,0,0,0,{"$f":"SUM(D180:O180)","v":16417}]
[18,"Sch 012                   sec","7",{"$f":"D193-D183","v":0},0,0,0,10751.139766248391,10015.034104499275,10792.517790841584,12045.916830734244,13335.83999308437,0,0,{"$f":"O193-O183","v":0},{"$f":"SUM(D181:O181)","v":56940.448485407862}]
[19,"Sch 15 TOSS           sec","12",672,655,585,694,681,705,829,833,800,668,745,600,{"$f":"SUM(D182:O182)","v":8467}]
[20,"Sch 15  MONL          sec","12",0,0,0,0,3949.860233751609,3611.9658955007258,3707.482209158416,4369.0831692657566,4037.1600069156293,0,0,0,{"$f":"SUM(D183:O183)","v":19675.551514592138}]
[21,"St Lighting Total",null,{"$f":"SUM(D180:D183)","v":672},655,585,694,18535,17254,18317,20663,22112,668,745,{"$f":"SUM(O180:O183)","v":600},{"$f":"SUM(D184:O184)","v":101500}]
[22]
[23]
[24]
[25,{"$f":"Inputs!$C$5","v":"State of Utah"},null,{"$f":"D167+D174+D177+D184","v":3244414},3232451,3128513,2431135,2461923,2554289,2386623,2241359,2206915,2094638,2928343,{"$f":"O167+O174+O177+O184","v":3326470},{"$f":"SUM(D188:O188)","v":32237073}]
[]
[]
[]
[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$160","v":"June"}]
[null,"Sch 012 (sec)","12",0,0,0,0,14701,13627,14500,16415,17373,0,0,0,{"$f":"SUM(D193:O193)","v":76616}]
[]
[]
[]
[]
[]
[]
[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$6","v":"12 Months Ended June 2015"}]
[null,"Non Coincident Peaks @ Input"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O","P"]
[]
[null,null,"COS",null,null,null,null,null,null,null,null,null,null,null,null,"Total","Maximum"]
[null,"Description","Sch",{"$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$26","v":5983333.2739600623},{"$f":"E259*Inputs!$D$26","v":5789466.2737325486},{"$f":"F259*Inputs!$D$26","v":5273607.173905774},{"$f":"G259*Inputs!$D$26","v":4755035.3688592697},{"$f":"H259*Inputs!$D$26","v":4856399.0812293971},{"$f":"I259*Inputs!$D$26","v":5308832.9289480541},{"$f":"J259*Inputs!$D$26","v":5277316.0723657096},{"$f":"K259*Inputs!$D$26","v":5058956.2922490425},{"$f":"L259*Inputs!$D$26","v":4825508.8587637516},{"$f":"M259*Inputs!$D$26","v":4723798.4453685312},{"$f":"N259*Inputs!$D$26","v":5128871.482543258},{"$f":"O259*Inputs!$D$26","v":5788681.1790519385},{"$f":"SUM(D214:O214)","v":62769806.43097733},{"$f":"MAXA(D214:O214)","v":5983333.2739600623}]
[3,"Sch 007            sec","7",{"$f":"D260*Inputs!$D$26","v":891.85859999999991},{"$f":"E260*Inputs!$D$26","v":779.55047999999999},{"$f":"F260*Inputs!$D$26","v":683.75825999999995},{"$f":"G260*Inputs!$D$26","v":637.51373999999998},{"$f":"H260*Inputs!$D$26","v":598.97663999999997},{"$f":"I260*Inputs!$D$26","v":548.32787999999994},{"$f":"J260*Inputs!$D$26","v":552.73212000000001},{"$f":"K260*Inputs!$D$26","v":623.19995999999992},{"$f":"L260*Inputs!$D$26","v":702.47627999999997},{"$f":"M260*Inputs!$D$26","v":843.41195999999991},{"$f":"N260*Inputs!$D$26","v":948.01265999999998},{"$f":"O260*Inputs!$D$26","v":960.1243199999999},{"$f":"SUM(D215:O215)","v":8769.9428999999982},{"$f":"MAXA(D215:O215)","v":960.1243199999999}]
[4,"Residential Total",null,{"$f":"SUM(D214:D215)","v":5984225.1325600622},5790245.8242125483,5274290.9321657736,4755672.88259927,4856998.0578693971,5309381.2568280539,5277868.8044857094,5059579.4922090424,4826211.3350437516,4724641.8573285313,5129819.4952032575,{"$f":"SUM(O214:O215)","v":5789641.3033719389},62778576.373877332,5984293.3982800627]
[5]
[6,"General Service"]
[7,"Sch 006            com","6",1870567,1963198,1822551,1611143,1454622,1422673,1433986,1374579,1416477,1473487,1609731,1752214,{"$f":"SUM(D219:O219)","v":19205228},{"$f":"MAXA(D219:O219)","v":1963198}]
[8,"Sch 008            com","8",446425,444657,411783,418751,407596,390320,387881,366156,388290,409621,450242,469019,4990741,469019]
[9,"Sch 007            sec","7",{"$f":"D266*Inputs!$D$26","v":3175.4570399999998},{"$f":"E266*Inputs!$D$26","v":2554.4591999999998},{"$f":"F266*Inputs!$D$26","v":2384.8959599999998},{"$f":"G266*Inputs!$D$26","v":2269.2846599999998},{"$f":"H266*Inputs!$D$26","v":2110.7320199999999},{"$f":"I266*Inputs!$D$26","v":1892.7221399999999},{"$f":"J266*Inputs!$D$26","v":1957.6846799999998},{"$f":"K266*Inputs!$D$26","v":2221.9390799999996},{"$f":"L266*Inputs!$D$26","v":2489.4966599999998},{"$f":"M266*Inputs!$D$26","v":2923.3143},{"$f":"N266*Inputs!$D$26","v":3229.4089799999997},{"$f":"O266*Inputs!$D$26","v":3408.8817599999998},30618.276479999997,3408.8817599999998]
[10,"Sch 009            sub trn","9",{"$f":"D267*Inputs!$D$28","v":801892.46781837987},{"$f":"E267*Inputs!$D$28","v":822147.95287959743},{"$f":"F267*Inputs!$D$28","v":784420.1190443798},{"$f":"G267*Inputs!$D$28","v":799177.30239936954},{"$f":"H267*Inputs!$D$28","v":963918.63946928247},{"$f":"I267*Inputs!$D$28","v":963848.76774546131},{"$f":"J267*Inputs!$D$28","v":862512.29012769845},{"$f":"K267*Inputs!$D$28","v":820198.57548727666},{"$f":"L267*Inputs!$D$28","v":791104.72253506409},{"$f":"M267*Inputs!$D$28","v":779432.61414496135},{"$f":"N267*Inputs!$D$28","v":816272.80343042174},{"$f":"O267*Inputs!$D$28","v":837692.082215745},10042618.337297637,963918.63946928247]
[11,"Sch 023            sec","23",{"$f":"D268*Inputs!$D$26","v":671158.44536010176},{"$f":"E268*Inputs!$D$26","v":671810.91441132699},{"$f":"F268*Inputs!$D$26","v":640828.37029632833},{"$f":"G268*Inputs!$D$26","v":638779.94518913131},{"$f":"H268*Inputs!$D$26","v":591656.62732912565},{"$f":"I268*Inputs!$D$26","v":594825.28865196661},{"$f":"J268*Inputs!$D$26","v":610090.76775502239},{"$f":"K268*Inputs!$D$26","v":587091.97645500186},{"$f":"L268*Inputs!$D$26","v":615031.86157862679},{"$f":"M268*Inputs!$D$26","v":597672.23336607369},{"$f":"N268*Inputs!$D$26","v":647795.0223921272},{"$f":"O268*Inputs!$D$26","v":695460.19348167372},7562201.6462665061,695460.19348167372]
[12,"Cust 1","contract",{"$f":"D269*Inputs!$D$28","v":91491.896910159208},{"$f":"E269*Inputs!$D$28","v":93908.259429960613},{"$f":"F269*Inputs!$D$28","v":86938.452329999986},{"$f":"G269*Inputs!$D$28","v":93700.023410762718},{"$f":"H269*Inputs!$D$28","v":88812.79963742265},{"$f":"I269*Inputs!$D$28","v":93700.023410762718},{"$f":"J269*Inputs!$D$28","v":89745.600788766911},{"$f":"K269*Inputs!$D$28","v":110073.64810841497},{"$f":"L269*Inputs!$D$28","v":91956.437999999995},{"$f":"M269*Inputs!$D$28","v":104616.60772412596},{"$f":"N269*Inputs!$D$28","v":103163.42269906339},{"$f":"O269*Inputs!$D$28","v":83441.891011569445},1131549.0634610085,110073.64810841497]
[13,"Cust 2","contract",{"$f":"D270*Inputs!$D$28","v":116772.04684786723},{"$f":"E270*Inputs!$D$28","v":115712.89373999998},{"$f":"F270*Inputs!$D$28","v":118364.951740991},{"$f":"G270*Inputs!$D$28","v":138762.54721818978},{"$f":"H270*Inputs!$D$28","v":132107.42943059723},{"$f":"I270*Inputs!$D$28","v":121290.89890785969},{"$f":"J270*Inputs!$D$28","v":107339.83635152984},{"$f":"K270*Inputs!$D$28","v":141938.41387142043},{"$f":"L270*Inputs!$D$28","v":133085.63102030201},{"$f":"M270*Inputs!$D$28","v":110432.23188397792},{"$f":"N270*Inputs!$D$28","v":108413.6726326541},{"$f":"O270*Inputs!$D$28","v":101377.35294202559},1445597.9065874149,141938.41387142043]
[14,"General Service Total",null,{"$f":"SUM(D219:D225)","v":4001482.3139765081},4113989.4796608849,3867270.7893716986,3702583.102877453,3640824.2278864281,3588550.7008560505,3493513.1797030172,3402259.5530021139,3438435.1497939928,3478185.0014191386,3738847.330134267,{"$f":"SUM(O219:O225)","v":3942613.4014110141},44408554.230092563,4347016.7766907914]
[15]
[16,"Irrigation"]
[17,"Sch 010           sec","10",{"$f":"D274*Inputs!$D$26","v":134039.58771902326},{"$f":"E274*Inputs!$D$26","v":128310.92492385548},{"$f":"F274*Inputs!$D$26","v":102741.25936983782},{"$f":"G274*Inputs!$D$26","v":14755.305059999999},{"$f":"H274*Inputs!$D$26","v":4082.7304799999997},{"$f":"I274*Inputs!$D$26","v":976.64021999999989},{"$f":"J274*Inputs!$D$26","v":725.59853999999996},{"$f":"K274*Inputs!$D$26","v":868.73633999999993},{"$f":"L274*Inputs!$D$26","v":932.59781999999996},{"$f":"M274*Inputs!$D$26","v":15344.372159999999},{"$f":"N274*Inputs!$D$26","v":119973.68940031514},{"$f":"O274*Inputs!$D$26","v":144851.65001663734},{"$f":"SUM(D229:O229)","v":667603.09204966901},{"$f":"MAXA(D229:O229)","v":144851.65001663734}]
[18]
[19,"Street Lights"]
[20,"Sch 011          sec","7",{"$f":"D277*Inputs!$D$26","v":5082.4929599999996},{"$f":"E277*Inputs!$D$26","v":4731.2548200000001},{"$f":"F277*Inputs!$D$26","v":4288.6286999999993},{"$f":"G277*Inputs!$D$26","v":3820.6781999999998},{"$f":"H277*Inputs!$D$26","v":3471.6421799999998},{"$f":"I277*Inputs!$D$26","v":3217.2973199999997},{"$f":"J277*Inputs!$D$26","v":3289.9672799999998},{"$f":"K277*Inputs!$D$26","v":3760.1198999999997},{"$f":"L277*Inputs!$D$26","v":4337.0753399999994},{"$f":"M277*Inputs!$D$26","v":5132.0406599999997},{"$f":"N277*Inputs!$D$26","v":5467.8639599999997},{"$f":"O277*Inputs!$D$26","v":5557.0498199999993},{"$f":"SUM(D232:O232)","v":52156.111139999994},{"$f":"MAXA(D232:O232)","v":5557.0498199999993}]
[21,"Sch 012          sec","7",{"$f":"D278*Inputs!$D$26","v":18175.058042086253},{"$f":"E278*Inputs!$D$26","v":16430.431077703124},{"$f":"F278*Inputs!$D$26","v":14914.436957774024},{"$f":"G278*Inputs!$D$26","v":13442.002170529855},{"$f":"H278*Inputs!$D$26","v":11837.649951025453},{"$f":"I278*Inputs!$D$26","v":11027.15345109997},{"$f":"J278*Inputs!$D$26","v":11883.209638784034},{"$f":"K278*Inputs!$D$26","v":13263.277185648247},{"$f":"L278*Inputs!$D$26","v":14683.559982785475},{"$f":"M278*Inputs!$D$26","v":16623.939078062864},{"$f":"N278*Inputs!$D$26","v":17681.177705877992},{"$f":"O278*Inputs!$D$26","v":18241.169277590081},{"$f":"SUM(D233:O233)","v":178203.06451896738},{"$f":"MAXA(D233:O233)","v":18241.169277590081}]
[22,"Sch 15 TOSS           sec",15,{"$f":"D279*Inputs!$D$26","v":739.91231999999991},{"$f":"E279*Inputs!$D$26","v":721.1943},{"$f":"F279*Inputs!$D$26","v":644.12009999999998},{"$f":"G279*Inputs!$D$26","v":764.13563999999997},{"$f":"H279*Inputs!$D$26","v":749.8218599999999},{"$f":"I279*Inputs!$D$26","v":776.2473},{"$f":"J279*Inputs!$D$26","v":912.77873999999997},{"$f":"K279*Inputs!$D$26","v":917.18297999999993},{"$f":"L279*Inputs!$D$26","v":880.84799999999996},{"$f":"M279*Inputs!$D$26","v":735.50807999999995},{"$f":"N279*Inputs!$D$26","v":820.28969999999993},{"$f":"O279*Inputs!$D$26","v":660.63599999999997},{"$f":"SUM(D234:O234)","v":9322.6750199999988},{"$f":"MAXA(D234:O234)","v":917.18297999999993}]
[23,"Sch 15  MONL          sec",15,{"$f":"D280*Inputs!$D$26","v":4993.4464779137461},{"$f":"E280*Inputs!$D$26","v":4341.0658222968741},{"$f":"F280*Inputs!$D$26","v":4024.8961022259741},{"$f":"G280*Inputs!$D$26","v":4369.8454494701436},{"$f":"H280*Inputs!$D$26","v":4349.0331089745459},{"$f":"I280*Inputs!$D$26","v":3976.9911689000287},{"$f":"J280*Inputs!$D$26","v":4082.1603612159652},{"$f":"K280*Inputs!$D$26","v":4810.6227143517535},{"$f":"L280*Inputs!$D$26","v":4445.155397214523},{"$f":"M280*Inputs!$D$26","v":4280.7860819371363},{"$f":"N280*Inputs!$D$26","v":5423.4653341220092},{"$f":"O280*Inputs!$D$26","v":5364.4560624099167},{"$f":"SUM(D235:O235)","v":54461.924081032616},{"$f":"MAXA(D235:O235)","v":5423.4653341220092}]
[24,"Street Light Total",null,{"$f":"SUM(D232:D235)","v":28990.909799999998},26223.946019999996,{"$f":"SUM(F232:F235)","v":23872.081859999998},22396.661459999999,20408.147099999998,18997.68924,20168.116019999998,22751.202780000003,24346.638719999999,26772.2739,29392.796699999999,{"$f":"SUM(O232:O235)","v":29823.311159999997},294143.77476,30138.86741171209]
[25]
[26]
[27,{"$f":"Inputs!$C$5","v":"State of Utah"},null,{"$f":"D216+D226+D229+D236","v":10148737.944055595},10058770.174817288,9268175.0627673101,8495407.9519967213,8522313.1633358244,8917906.2871441022,8792275.6987487264,8485458.9843311571,8289925.7213777443,8244943.5048076706,9018033.3114378415,{"$f":"O216+O226+O229+O236","v":9906929.665959591},108148877.47077957,10506300.692399204]
[]
[]
[]
[]
[]
[null,{"$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$6","v":"12 Months Ended June 2015"}]
[null,"Non Coincident Peaks @ Sales"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O"]
[]
[null,null,"COS",null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,"Description","Sch",{"$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",5434157.3338056626,5258084.2767265625,4789572.9332695529,4318597.8682898935,4410657.9852409475,4821565.5177266039,4792941.4131525168,4594623.6283663409,4382602.9996219566,4290228.0033499822,4658121.7032162268,5257371.2413964169,{"$f":"SUM(D259:O259)","v":57008524.904162668}]
[3,"Sch 007            sec","7",810,708,621,579,544,498,502,566,638,766,861,872,{"$f":"SUM(D260:O260)","v":7965}]
[4,"Residential Total",null,{"$f":"SUM(D259:D260)","v":5434967.3338056626},5258792.2767265625,4790193.9332695529,4319176.8682898935,4411201.9852409475,4822063.5177266039,4793443.4131525168,4595189.6283663409,4383240.9996219566,4290994.0033499822,4658982.7032162268,{"$f":"SUM(O259:O260)","v":5258243.2413964169},57016489.904162668]
[5]
[6,"General Service"]
[7,"Sch 006            com","6",1700452.9801867076,1784660.2882525255,1656804.2550999245,1464621.9124797124,1322335.3349301186,1293291.4022657636,1303575.721801376,1249571.4918314971,1287659.689810581,1339484.8849025734,1463337.8677462765,1592863.4172246421,{"$f":"SUM(D264:O264)","v":17458659.246531699}]
[8,"Sch 008            com","8",410069.26545199996,408445.63283780002,378248.39783050003,384648.95892150002,374402.33935359999,358533.63644680002,356293.70478529995,336337.7025366,356669.1340044,376263.10562399996,413575.90399620001,430823.25598719995,4584311.0377759002]
[9,"Sch 007            sec","7",2884,2320,2166,2061,1917,1719,1778,2018,2261,2655,2933,3096,27808]
[10,"Sch 009            sub trn","9",769135.00783470005,788563.05247470003,752376.40783469996,766530.75743999996,924542.3795253,924475.36207469995,827278.49886120006,786693.30751999991,758787.9440000999,747592.64346000005,782927.90399910009,803472.201168,9632375.4661925007]
[11,"Sch 023            sec","23",609556.65028254758,610149.23293129075,582010.39933911723,580149.98745675199,537351.8494261218,540229.67744897341,554094.02553450537,533206.16174868029,558581.60461612162,542815.31739058159,588337.62228409643,631627.87993540207,6868110.4083941914]
[12,"Cust 1","sc",87754.435502123772,90072.089152937027,83387,89872.359614769681,85184.779863055141,89872.359614769681,86079.475909769826,105577.11862612818,88200,100342.99938051005,98949.177240394973,80033.273877141983,1085325.0687816003]
[13,"Cust 2","sc",112001.88650175738,110986,113529.72092672193,133094.0707451537,126710.8157862604,116336.14259474933,102954.98360000561,136140.20264094271,127649.05765478474,105921.05418618818,103984.95346459693,97236.068772984203,1386544.9568741452]
[14,"General Service Total",null,{"$f":"SUM(D264:D270)","v":3691854.2257598364},3795196.2956492528,3568522.1810309635,3420979.0466578878,3372444.4988844562,3324457.5804457557,3232054.4104921571,3149543.9849038483,3179808.4300859873,3215075.0049438528,3454046.4287306652,{"$f":"SUM(O264:O270)","v":3639152.0969653702},41043134.184550032]
[15]
[16,"Irrigation"]
[17,"Sch 010           sec","10",121736.860588,116533.99898630001,93311.226790400004,13401,3708,887,659,789,847,13936,108961.9906275,131556.5455258,{"$f":"SUM(D274:O274)","v":606327.62251799996}]
[18]
[19,"Street Lights"]
[20,"Sch 011          sec","7",4616,4297,3895,3470,3153,2922,2988,3415,3939,4661,4966,5047,{"$f":"SUM(D277:O277)","v":47369}]
[21,"Sch 012          sec","7",{"$f":"+D290-D280","v":16506.873414787799},14922.375781250001,13545.526091015952,12208.237671452833,10751.139766248391,10015.034104499275,10792.517790841584,12045.916830734244,13335.83999308437,15098.122789005925,16058.323529942048,{"$f":"+O290-O280","v":16566.916678101177},{"$f":"SUM(D278:O278)","v":161846.82444096362}]
[22,"Sch 15 TOSS           sec",15,672,655,585,694,681,705,829,833,800,668,745,600,{"$f":"SUM(D279:O279)","v":8467}]
[23,"Sch 15  MONL          sec",15,4535.1265852122015,3942.6242187499997,3655.4739089840468,3968.7623285471673,3949.860233751609,3611.9658955007258,3707.482209158416,4369.0831692657566,4037.1600069156293,3887.8772109940751,4925.6764700579524,4872.0833218988219,{"$f":"SUM(D280:O280)","v":49463.175559036397}]
[24,"Street Light Total",null,{"$f":"SUM(D277:D280)","v":26330},23817,21681,20341,18535,17254,18317,20663,22112,24315,26695,{"$f":"SUM(O277:O280)","v":27086},267146]
[25]
[26]
[27,{"$f":"Inputs!$C$5","v":"State of Utah"},null,{"$f":"D261+D271+D274+D281","v":9274888.4201534986},9194339.5713621154,8473708.3410909157,7773897.9149477817,7805889.4841254037,8164662.0981723592,8044473.8236446735,7766185.6132701896,7586008.4297079444,7544320.0082938354,8248686.1225743918,{"$f":"O261+O271+O274+O281","v":9056037.8838875871},98933097.711230695]
[]
[]
[]
[null,"NCP  @ sales",null,{"$f":"+D160","v":"July"},"August","September","October","November","December","January","February","March","April","May",{"$f":"+O160","v":"June"},"Total"]
[]
[null,"Sch 012 (sec)","12",21042,18865,17201,16177,14701,13627,14500,16415,17373,18986,20984,21439,{"$f":"SUM(D290:O290)","v":211310}]

{"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$6","v":"12 Months Ended June 2015"}]
[null,"Energy Factors"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M"]
[]
[null,null,null,{"$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":6203851.8500023996},{"$f":"+P98","v":5852326.0870845951},{"$f":"+P100","v":1193016.3771764527},{"$f":"+P110","v":85461.637388070521},0,{"$f":"+P107","v":189890},{"$f":"+P111","v":6177.9490000000005},{"$f":"+P112","v":17536.444611929488},{"$f":"+P103","v":1390888.2089999998},0,0,{"$f":"SUM(C17:M17)","v":14939148.554263446}]
[{"$f":"A17+1","v":2}]
[3,"Primary",0,{"$f":"+P99","v":227418.77099999995},{"$f":"+P101","v":994030.94582354755},0,0,0,0,0,0,0,0,{"$f":"SUM(C19:M19)","v":1221449.7168235476}]
[4]
[5,"Sub-Transmission",0,0,null,0,{"$f":"+P102","v":5070026.3221907793},0,0,0,0,0,0,{"$f":"SUM(C21:M21)","v":5070026.3221907793}]
[6]
[7,"Transmission",0,0,null,0,0,0,0,0,0,{"$f":"+P116","v":535721.16999999993},{"$f":"+P117","v":739717.95178575744},{"$f":"SUM(C23:M23)","v":1275439.1217857574}]
[8]
[9,"Total MWH @ sales",{"$f":"C17+C19+C21+C23","v":6203851.8500023996},{"$f":"D17+D19+D21+D23","v":6079744.8580845948},2187047.3230000003,85461.637388070521,5070026.3221907793,189890,6177.9490000000005,17536.444611929488,{"$f":"K17+K19+K21+K23","v":1390888.2089999998},{"$f":"L17+L19+L21+L23","v":535721.16999999993},{"$f":"M17+M19+M21+M23","v":739717.95178575744},{"$f":"SUM(C25:M25)","v":22506063.715063535}]
[10]
[11,"Total MWH @ input",{"$f":"(C17*Inputs!$D$30)+(C19*Inputs!$D$31)+(C21*Inputs!$D$32)+(C23*Inputs!$D$32)","v":6782174.9194596242},{"$f":"(D17*Inputs!$D$30)+(D19*Inputs!$D$31)+(D21*Inputs!$D$32)+(D23*Inputs!$D$32)","v":6640387.9313784717},{"$f":"(E17*Inputs!$D$30)+(E19*Inputs!$D$31)+(E21*Inputs!$D$32)+(E23*Inputs!$D$32)","v":2364214.2629357814},{"$f":"(F17*Inputs!$D$30)+(F19*Inputs!$D$31)+(F21*Inputs!$D$32)+(F23*Inputs!$D$32)","v":93428.371225386465},{"$f":"(G17*Inputs!$D$30)+(G19*Inputs!$D$31)+(G21*Inputs!$D$32)+(G23*Inputs!$D$32)","v":5299546.413796355},{"$f":"(H17*Inputs!$D$30)+(H19*Inputs!$D$31)+(H21*Inputs!$D$32)+(H23*Inputs!$D$32)","v":207591.54580000002},{"$f":"(I17*Inputs!$D$30)+(I19*Inputs!$D$31)+(I21*Inputs!$D$32)+(I23*Inputs!$D$32)","v":6753.8574057800015},{"$f":"(J17*Inputs!$D$30)+(J19*Inputs!$D$31)+(J21*Inputs!$D$32)+(J23*Inputs!$D$32)","v":19171.191978653555},{"$f":"(K17*Inputs!$D$30)+(K19*Inputs!$D$31)+(K21*Inputs!$D$32)+(K23*Inputs!$D$32)","v":1520546.8078429799},{"$f":"(L17*Inputs!$D$30)+(L19*Inputs!$D$31)+(L21*Inputs!$D$32)+(L23*Inputs!$D$32)","v":559973.26736589987},{"$f":"(M17*Inputs!$D$30)+(M19*Inputs!$D$31)+(M21*Inputs!$D$32)+(M23*Inputs!$D$32)","v":773204.98346309864},{"$f":"(N17*Inputs!$D$30)+(N19*Inputs!$D$31)+(N21*Inputs!$D$32)+(N23*Inputs!$D$32)","v":24266993.552652031}]
[12]
[13,"Energy"]
[14,"FACTOR 30",{"$f":"C27/$N$27","v":0.27948146542110203},0.27363867373891371,9.7425099561927686E-2,3.8500183808379551E-3,0.2183849598961628,8.5544814337873872E-3,2.7831455063134108E-4,7.9001100556844303E-4,6.2659051874054919E-2,2.3075510616959095E-2,3.186241352005463E-2,{"$f":"SUM(C30:M30)","v":1}]
[15]
[16,"(less special contracts)",{"$f":"C17+C19+C21+C23","v":6203851.8500023996},6079744.8580845948,2187047.3230000003,85461.637388070521,5070026.3221907793,189890,6177.9490000000005,17536.444611929488,{"$f":"K17+K19+K21+K23","v":1390888.2089999998},0,0,{"$f":"SUM(C32:M32)","v":21230624.593277775}]
[17]
[18,"FACTOR 31  ",{"$f":"C32/$N$32","v":0.29221240396133785},0.28636674495245967,0.10301380034257128,4.0253944019682832E-3,0.23880721454592038,8.9441551361670556E-3,2.9099233387396982E-4,8.2599758357943128E-4,6.5513296742121988E-2,0,0,{"$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$6","v":"12 Months Ended June 2015"}]
[null,"mWh @ input"]
[]
[null,null,"COS Sch",{"$f":"+$D$90","v":"2014-07-01"},{"$f":"+$E$90","v":"2014-08-01"},{"$f":"+$F$90","v":"2014-09-01"},{"$f":"+$G$90","v":"2014-10-01"},{"$f":"+$H$90","v":"2014-11-01"},{"$f":"+$I$90","v":"2014-12-01"},{"$f":"+$J$90","v":"2015-01-01"},{"$f":"+$K$90","v":"2015-02-01"},{"$f":"+$L$90","v":"2015-03-01"},{"$f":"+$M$90","v":"2015-04-01"},{"$f":"+$N$90","v":"2015-05-01"},{"$f":"+$O$90","v":"2015-06-01"},"Total"]
[null,"Residential"]
[null,"Sch 1       sec","1",{"$f":"D92*Inputs!$D$30","v":729689.4090177851},{"$f":"E92*Inputs!$D$30","v":693097.38850700471},{"$f":"F92*Inputs!$D$30","v":511107.36908380676},{"$f":"G92*Inputs!$D$30","v":459810.87083195109},{"$f":"H92*Inputs!$D$30","v":507874.4441101632},{"$f":"I92*Inputs!$D$30","v":615965.72063831717},{"$f":"J92*Inputs!$D$30","v":607097.36709375214},{"$f":"K92*Inputs!$D$30","v":503539.73935997841},{"$f":"L92*Inputs!$D$30","v":495986.30018583301},{"$f":"M92*Inputs!$D$30","v":437048.2376969714},{"$f":"N92*Inputs!$D$30","v":450370.54830796516},{"$f":"O92*Inputs!$D$30","v":539213.43547002168},{"$f":"SUM(D51:O51)","v":6550800.8303035498}]
[null,"Sch 2       sec","2",{"$f":"D93*Inputs!$D$30","v":350.23648496847551},{"$f":"E93*Inputs!$D$30","v":331.03105852860352},{"$f":"F93*Inputs!$D$30","v":256.79756656187874},{"$f":"G93*Inputs!$D$30","v":238.30039592326577},{"$f":"H93*Inputs!$D$30","v":269.68071523599627},{"$f":"I93*Inputs!$D$30","v":336.80557833387149},{"$f":"J93*Inputs!$D$30","v":347.87935960338416},{"$f":"K93*Inputs!$D$30","v":304.79699480485942},{"$f":"L93*Inputs!$D$30","v":279.77486335783516},{"$f":"M93*Inputs!$D$30","v":246.25573477109677},{"$f":"N93*Inputs!$D$30","v":243.91144523618865},{"$f":"O93*Inputs!$D$30","v":277.16859142691089},{"$f":"SUM(D52:O52)","v":3482.638788752367}]
[null,"Sch 3       sec","3",{"$f":"D94*Inputs!$D$30","v":25282.48477978833},{"$f":"E94*Inputs!$D$30","v":20201.829081377487},{"$f":"F94*Inputs!$D$30","v":13350.500356354838},{"$f":"G94*Inputs!$D$30","v":14496.781938547456},{"$f":"H94*Inputs!$D$30","v":17019.454652822213},{"$f":"I94*Inputs!$D$30","v":20687.431765781388},{"$f":"J94*Inputs!$D$30","v":21309.782877472735},{"$f":"K94*Inputs!$D$30","v":18800.251031674001},{"$f":"L94*Inputs!$D$30","v":19577.220279156252},{"$f":"M94*Inputs!$D$30","v":18102.448121857567},{"$f":"N94*Inputs!$D$30","v":18519.708850955783},{"$f":"O94*Inputs!$D$30","v":20543.556631533178},227891.45036732123]
[null,"Residential Total",null,{"$f":"SUM(D51:D53)","v":755322.13028254185},713630.24864691077,524714.66700672347,474545.95316642179,525163.57947822136,636989.95798243245,628755.02933082823,522644.78738645726,515843.29532834707,455396.94155360002,469134.16860415711,{"$f":"SUM(O51:O53)","v":560034.16069298179},6782174.9194596233]
[]
[null,"General Service"]
[null,"Sch 6       sec","6",{"$f":"D98*Inputs!$D$30","v":603756.56164281513},{"$f":"E98*Inputs!$D$30","v":606023.07009104977},{"$f":"F98*Inputs!$D$30","v":559282.26826562395},{"$f":"G98*Inputs!$D$30","v":531751.09239782952},{"$f":"H98*Inputs!$D$30","v":502953.93585127214},{"$f":"I98*Inputs!$D$30","v":521686.27695565275},{"$f":"J98*Inputs!$D$30","v":524562.97200176038},{"$f":"K98*Inputs!$D$30","v":474533.92800011294},{"$f":"L98*Inputs!$D$30","v":513170.65994801396},{"$f":"M98*Inputs!$D$30","v":491166.56544136058},{"$f":"N98*Inputs!$D$30","v":525209.96330986847},{"$f":"O98*Inputs!$D$30","v":543782.6310172627},{"$f":"SUM(D57:O57)","v":6397879.9249226227}]
[null,"Sch 6       pri","6",{"$f":"D99*Inputs!$D$31","v":22884.493694632703},{"$f":"E99*Inputs!$D$31","v":22979.903671143944},{"$f":"F99*Inputs!$D$31","v":21220.212844522899},{"$f":"G99*Inputs!$D$31","v":20166.739642694596},{"$f":"H99*Inputs!$D$31","v":19078.23587066149},{"$f":"I99*Inputs!$D$31","v":19762.218525615128},{"$f":"J99*Inputs!$D$31","v":19820.349996062916},{"$f":"K99*Inputs!$D$31","v":17960.068207441102},{"$f":"L99*Inputs!$D$31","v":19429.266499222289},{"$f":"M99*Inputs!$D$31","v":18629.609305858168},{"$f":"N99*Inputs!$D$31","v":19929.014101326204},{"$f":"O99*Inputs!$D$31","v":20647.894096668522},242508.00645584997]
[null,"Sch 8       sec","8",{"$f":"D100*Inputs!$D$30","v":117698.99659428705},{"$f":"E100*Inputs!$D$30","v":119210.85434897589},{"$f":"F100*Inputs!$D$30","v":106631.99414320539},{"$f":"G100*Inputs!$D$30","v":110618.7784106636},{"$f":"H100*Inputs!$D$30","v":103949.43487258758},{"$f":"I100*Inputs!$D$30","v":105670.95116074594},{"$f":"J100*Inputs!$D$30","v":104442.43960228522},{"$f":"K100*Inputs!$D$30","v":94642.563082055931},{"$f":"L100*Inputs!$D$30","v":105016.12709277941},{"$f":"M100*Inputs!$D$30","v":108678.63519352055},{"$f":"N100*Inputs!$D$30","v":115186.99963997176},{"$f":"O100*Inputs!$D$30","v":112481.5897157633},1304229.3638568416]
[null,"Sch 8       pri","8",{"$f":"D101*Inputs!$D$31","v":95657.37628982107},{"$f":"E101*Inputs!$D$31","v":96886.1067830424},{"$f":"F101*Inputs!$D$31","v":86662.903537324586},{"$f":"G101*Inputs!$D$31","v":89903.078338246371},{"$f":"H101*Inputs!$D$31","v":84482.710086281251},{"$f":"I101*Inputs!$D$31","v":85881.836129242045},{"$f":"J101*Inputs!$D$31","v":84883.3892790182},{"$f":"K101*Inputs!$D$31","v":76918.746393227819},{"$f":"L101*Inputs!$D$31","v":85349.64168336225},{"$f":"M101*Inputs!$D$31","v":88326.267871304764},{"$f":"N101*Inputs!$D$31","v":93615.80376285965},{"$f":"O101*Inputs!$D$31","v":91417.038925209476},1059984.8990789398]
[null,"Sch 9       sub trn","9",{"$f":"D102*Inputs!$D$32","v":445747.4907772757},{"$f":"E102*Inputs!$D$32","v":447858.26210352598},{"$f":"F102*Inputs!$D$32","v":432601.52448147099},{"$f":"G102*Inputs!$D$32","v":446631.27891244832},{"$f":"H102*Inputs!$D$32","v":429452.62506577111},{"$f":"I102*Inputs!$D$32","v":433804.03132514714},{"$f":"J102*Inputs!$D$32","v":451768.79529501952},{"$f":"K102*Inputs!$D$32","v":412894.34863816039},{"$f":"L102*Inputs!$D$32","v":453024.20010771917},{"$f":"M102*Inputs!$D$32","v":447221.54334746156},{"$f":"N102*Inputs!$D$32","v":454475.83044508478},{"$f":"O102*Inputs!$D$32","v":444066.48329727165},5299546.4137963559]
[null,"Sch 23     sec","23",{"$f":"D103*Inputs!$D$30","v":145136.74428448002},{"$f":"E103*Inputs!$D$30","v":143296.63528726003},{"$f":"F103*Inputs!$D$30","v":126712.80492106001},{"$f":"G103*Inputs!$D$30","v":119329.38398168},{"$f":"H103*Inputs!$D$30","v":113613.599093},{"$f":"I103*Inputs!$D$30","v":125993.15350014},{"$f":"J103*Inputs!$D$30","v":134067.43809818002},{"$f":"K103*Inputs!$D$30","v":120872.38529984},{"$f":"L103*Inputs!$D$30","v":126859.92281612},{"$f":"M103*Inputs!$D$30","v":118437.29678372001},{"$f":"N103*Inputs!$D$30","v":122522.86872874001},{"$f":"O103*Inputs!$D$30","v":123704.57504876},1520546.8078429799]
[null,"General Service Total",null,{"$f":"SUM(D57:D62)","v":1430881.6632833118},1436254.8322849979,1333111.7081932079,1318400.3516835624,1253530.5408395736,1292798.467596543,1319545.3842723262,1197822.0396208381,1302849.8181472169,1272459.9179432255,1330940.4799878509,{"$f":"SUM(O57:O62)","v":1336100.2121009356},15824695.41595359]
[]
[null,"Irrigation"]
[null,"Sch 10       sec","10",{"$f":"D107*Inputs!$D$30","v":44679.901400000002},{"$f":"E107*Inputs!$D$30","v":42034.309000000001},{"$f":"F107*Inputs!$D$30","v":27286.771200000003},{"$f":"G107*Inputs!$D$30","v":10899.403400000001},{"$f":"H107*Inputs!$D$30","v":2918.8974000000003},{"$f":"I107*Inputs!$D$30","v":721.52520000000004},{"$f":"J107*Inputs!$D$30","v":535.67780000000005},{"$f":"K107*Inputs!$D$30","v":579.40660000000003},{"$f":"L107*Inputs!$D$30","v":688.72860000000003},{"$f":"M107*Inputs!$D$30","v":10954.064400000001},{"$f":"N107*Inputs!$D$30","v":28773.550400000004},{"$f":"O107*Inputs!$D$30","v":37519.310400000002},{"$f":"SUM(D66:O66)","v":207591.54580000002}]
[]
[null,"Street Lights"]
[null,"Sch 7,11,12      sec","7,11,12",{"$f":"D110*Inputs!$D$30","v":7777.1235340965604},{"$f":"E110*Inputs!$D$30","v":7714.3647512046364},{"$f":"F110*Inputs!$D$30","v":7655.186131496147},{"$f":"G110*Inputs!$D$30","v":8018.7853454652895},{"$f":"H110*Inputs!$D$30","v":7564.7306562101858},{"$f":"I110*Inputs!$D$30","v":7538.3002290922932},{"$f":"J110*Inputs!$D$30","v":7827.9507911923556},{"$f":"K110*Inputs!$D$30","v":7397.9466326123993},{"$f":"L110*Inputs!$D$30","v":8261.2080024471943},{"$f":"M110*Inputs!$D$30","v":8110.1757338211255},{"$f":"N110*Inputs!$D$30","v":8032.7936755908295},{"$f":"O110*Inputs!$D$30","v":7529.8057421574367},{"$f":"SUM(D69:O69)","v":93428.371225386465}]
[null,"Sch 15     sec","Traffic signals",{"$f":"D111*Inputs!$D$30","v":546.32138992},{"$f":"E111*Inputs!$D$30","v":532.62771620000001},{"$f":"F111*Inputs!$D$30","v":460.20954374000002},{"$f":"G111*Inputs!$D$30","v":564.48305378000009},{"$f":"H111*Inputs!$D$30","v":536.00139311999999},{"$f":"I111*Inputs!$D$30","v":573.69999159999998},{"$f":"J111*Inputs!$D$30","v":674.30902819999994},{"$f":"K111*Inputs!$D$30","v":612.20647966000013},{"$f":"L111*Inputs!$D$30","v":650.31066276000001},{"$f":"M111*Inputs!$D$30","v":525.32500660000005},{"$f":"N111*Inputs!$D$30","v":606.28997302000005},{"$f":"O111*Inputs!$D$30","v":472.07316718000004},{"$f":"SUM(D70:O70)","v":6753.8574057800006}]
[null,"Sch 15     sec","Metered outdoor lgt",{"$f":"D112*Inputs!$D$30","v":1421.2525035234398},{"$f":"E112*Inputs!$D$30","v":1367.1865175553635},{"$f":"F112*Inputs!$D$30","v":1383.499981063854},{"$f":"G112*Inputs!$D$30","v":1737.1547565547116},{"$f":"H112*Inputs!$D$30","v":1825.8006608098144},{"$f":"I112*Inputs!$D$30","v":1796.854028827707},{"$f":"J112*Inputs!$D$30","v":1806.8408568676452},{"$f":"K112*Inputs!$D$30","v":1791.2474502276013},{"$f":"L112*Inputs!$D$30","v":1653.0631521728071},{"$f":"M112*Inputs!$D$30","v":1360.2054652188763},{"$f":"N112*Inputs!$D$30","v":1594.1038308491709},{"$f":"O112*Inputs!$D$30","v":1433.982774982564},{"$f":"SUM(D71:O71)","v":19171.191978653555}]
[null,"Street Lighting Total",null,{"$f":"SUM(D69:D71)","v":9744.6974275399989},9614.1789849599991,9498.8956563000011,10320.423155800001,9926.5327101399998,9908.8542495199999,10309.100676260001,9801.4005625000009,10564.58181738,9995.7062056400009,10233.187479460001,{"$f":"SUM(O69:O71)","v":9435.8616843200016},119353.42060982002]
[]
[null,"Industrial"]
[null,"Cust 1       trn",null,{"$f":"D116*Inputs!$D$32","v":46848.750535200001},{"$f":"E116*Inputs!$D$32","v":48086.057539599999},{"$f":"F116*Inputs!$D$32","v":38181.2671682},{"$f":"G116*Inputs!$D$32","v":47979.429546899999},{"$f":"H116*Inputs!$D$32","v":44009.912194899996},{"$f":"I116*Inputs!$D$32","v":47979.429546899999},{"$f":"J116*Inputs!$D$32","v":45954.553408299995},{"$f":"K116*Inputs!$D$32","v":50909.060039399999},{"$f":"L116*Inputs!$D$32","v":44009.912194899996},{"$f":"M116*Inputs!$D$32","v":51841.263183499999},{"$f":"N116*Inputs!$D$32","v":52825.196739899999},{"$f":"O116*Inputs!$D$32","v":41348.435268200003},{"$f":"SUM(D75:O75)","v":559973.26736589987}]
[null,"Cust 2       trn",null,{"$f":"D117*Inputs!$D$32","v":59495.452288386994},{"$f":"E117*Inputs!$D$32","v":55635.525666948495},{"$f":"F117*Inputs!$D$32","v":58862.708552445823},{"$f":"G117*Inputs!$D$32","v":81580.719732430007},{"$f":"H117*Inputs!$D$32","v":75162.649043269994},{"$f":"I117*Inputs!$D$32","v":60545.348563692554},{"$f":"J117*Inputs!$D$32","v":51814.107356364511},{"$f":"K117*Inputs!$D$32","v":75372.263307989997},{"$f":"L117*Inputs!$D$32","v":78243.170531889991},{"$f":"M117*Inputs!$D$32","v":62830.524315709998},{"$f":"N117*Inputs!$D$32","v":63738.13225671},{"$f":"O117*Inputs!$D$32","v":49924.381847260243},{"$f":"SUM(D76:O76)","v":773204.98346309853}]
[null,"Industrial Customer Total",null,{"$f":"SUM(D75:D76)","v":106344.20282358699},103721.5832065485,97043.975720645831,129560.14927933001,119172.56123816999,108524.77811059255,97768.660764664499,126281.32334738999,122253.08272678999,114671.78749921,116563.32899661,{"$f":"SUM(O75:O76)","v":91272.817115460246},1333178.2508289984]
[]
[null,"TOTAL UTAH ",null,{"$f":"D54+D63+D66+D72+D77","v":2346972.5952169802},2305255.1521234168,1991656.0177768772,1943726.280685114,1910712.1116661048,2048943.5831390882,2056913.8528440788,1857128.9575171855,1952199.5066197338,1863478.4176016755,1955644.7154680779,{"$f":"O54+O63+O66+O72+O77","v":2034362.3619936979},24266993.552652035]
[]
[]
[]
[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$6","v":"12 Months Ended June 2015"}]
[null,"mWh @ sales"]
[]
[null,null,"COS Sch",{"$f":"+Inputs!$F$28","v":"2014-07-01"},{"$f":"+Inputs!$F$29","v":"2014-08-01"},{"$f":"+Inputs!$F$30","v":"2014-09-01"},{"$f":"+Inputs!$F$31","v":"2014-10-01"},{"$f":"+Inputs!$F$32","v":"2014-11-01"},{"$f":"+Inputs!$F$33","v":"2014-12-01"},{"$f":"+Inputs!$F$34","v":"2015-01-01"},{"$f":"+Inputs!$F$35","v":"2015-02-01"},{"$f":"+Inputs!$F$36","v":"2015-03-01"},{"$f":"+Inputs!$F$37","v":"2015-04-01"},{"$f":"+Inputs!$F$38","v":"2015-05-01"},{"$f":"+Inputs!$F$39","v":"2015-06-01"},"Total"]
[null,"Residential"]
[null,"Sch 1       sec","1",667468.0384714742,633996.25739284372,467524.71513858758,420602.32234312495,464567.46502091357,563441.68661231699,555329.54674608225,460602.38502769649,453693.03542364115,399780.68247651099,411966.98588387069,493234.14817696495,{"$f":"SUM(D92:O92)","v":5992207.2687140284}]
[null,"Sch 2       sec","2",320.37145768324353,302.80369781800874,234.90017248301231,217.98027471439028,246.68476174603123,308.08581834751601,318.21532683575504,278.80663983906203,255.91817141822796,225.25725359131442,223.11286404949473,253.53413899024065,{"$f":"SUM(D93:O93)","v":3185.6705775162968}]
[null,"Sch 3       sec","3",23126.6211556579,18479.198223026917,12212.089383980203,13260.626350183362,15568.188153182537,18923.39306432501,19492.675653091541,17197.134183123249,17907.850459336867,16558.833649089447,16940.514124289515,18791.78631156874,{"$f":"SUM(D94:O94)","v":208458.91071085527}]
[null,"Residential Total",null,{"$f":"SUM(D92:D94)","v":690915.03108481539},652778.25931368861,479971.70469505078,434080.92896802275,480382.33793584217,582673.16549498949,575140.43772600952,478078.32585065882,471856.80405439629,416564.77337919176,429130.61287220969,{"$f":"SUM(O92:O94)","v":512279.46862752392},6203851.8500023996]
[]
[null,"General Service"]
[null,"Sch 6       sec","6",{"$f":"+D134","v":552273.61523098289},554346.85615983035,511591.69084504852,486408.12681603833,460066.53359001124,477201.54859557335,479832.94488004275,434069.92920008133,469412.06705696374,449284.28444536374,480424.76657019492,{"$f":"+O134","v":497413.72369446466},{"$f":"SUM(D98:O98)","v":5852326.0870845951}]
[null,"Sch 6       pri","6",{"$f":"+D138","v":21460.583949578191},21550.057364977678,19899.857311879685,18911.932895104419,17891.157566147598,18532.581727964673,18587.096165483112,16842.564080687487,18220.346508390576,17470.445262679394,18688.999016576363,{"$f":"+O138","v":19363.149150530804},227418.77099999995]
[null,"Sch 8       sec","8",{"$f":"D146","v":107662.68143126456},109045.62151165903,97539.373724598321,101186.20077446771,95085.559057268954,96660.279871156701,95536.524763803449,86572.293849413589,96061.293328679865,99411.495575932146,105364.88505513233,{"$f":"O146","v":102890.16823307595},1193016.3771764527]
[null,"Sch 8       pri","8",{"$f":"D147","v":89705.421568735474},90857.69848834099,81270.599275401692,84309.165225532313,79226.060942731056,80538.131128843306,79601.809236196568,72132.739150586422,80039.050671320161,82830.466424067869,87790.878944867683,{"$f":"O147","v":85728.924766924072},994030.94582354755]
[null,"Sch 9       sub trn","9",{"$f":"D155","v":426442.44145271147},{"$f":"E155","v":428461.79657268076},413865.81886160612,427287.95326800575,410853.29634043947,415016.24587441253,432202.96697984211,395012.14866796177,433404.00098320929,427852.65371383622,434792.76210460917,{"$f":"O155","v":424834.23737146542},5070026.3221907793]
[null,"Sch 23     sec","23",132760.78400000001,131077.58300000001,115907.87300000001,109154.04399999999,103925.65,115249.587,122635.36900000001,110565.47199999999,116042.446,108338.026,112075.217,113156.158,1390888.2089999998]
[null,"General Service Total",null,{"$f":"SUM(D98:D103)","v":1330305.5276332726},1335339.6130974889,1240075.2130185342,1227257.4229791486,1167048.2574965982,1203198.3741979506,1228396.711025368,1115195.1469487306,1213179.2045485636,1185187.3714218794,1239137.5086913805,{"$f":"SUM(O98:O103)","v":1243386.3612164611},14727706.712275375]
[]
[null,"Irrigation"]
[null,"Sch 10       sec","10",40870,38450,24960,9970,2670,660,490,530,630,10020,26320,34320,{"$f":"SUM(D107:O107)","v":189890}]
[]
[null,"Street Lights"]
[null,"Sch 7,11,12      sec","7,11,12",{"$f":"D168","v":7113.960167300781},7056.552890730718,7002.4204931268605,7335.0152260892492,6919.6782497669137,6895.5015725035146,7160.4533316188463,6767.116072348108,7556.7662523985964,7418.6126615147223,7347.8290514176733,{"$f":"O168","v":6887.7314192545291},{"$f":"SUM(D110:O110)","v":85461.637388070521}]
[null,"Sch 15     sec","Traffic signals",{"$f":"+D170","v":499.73599999999999},487.21,420.96699999999998,516.34900000000005,490.29599999999999,524.78,616.80999999999995,560.00300000000004,594.85799999999995,480.53,554.59100000000001,{"$f":"+O170","v":431.81900000000002},{"$f":"SUM(D111:O111)","v":6177.9490000000005}]
[null,"Sch 15     sec","Metered outdoor lgt",{"$f":"+D172","v":1300.0608326992185},1250.605109269281,1265.5275068731398,1589.0257739107512,1670.112750233086,1643.6344274964845,1652.7696683811539,1638.5059276518919,1512.1047476014041,1244.2193384852785,1458.1729485823264,{"$f":"+O172","v":1311.705580745471},{"$f":"SUM(D112:O112)","v":17536.444611929488}]
[null,"Street Lighting Total",null,{"$f":"SUM(D110:D112)","v":8913.7569999999996},8794.3679999999986,8688.9150000000009,9440.3900000000012,9080.0869999999995,9063.9159999999993,9430.0329999999994,8965.625,9663.7290000000012,9143.362000000001,9360.5930000000008,{"$f":"SUM(O110:O112)","v":8631.2560000000012},109176.031]
[]
[null,"Industrial"]
[null,"Cust 1       trn",null,44819.76,46003.48,36527.660000000003,45901.47,42103.87,45901.47,43964.29,48704.22,42103.87,49596.05,50537.37,39557.660000000003,{"$f":"SUM(D116:O116)","v":535721.16999999993}]
[null,"Cust 2       trn",null,{"$f":"$D$177","v":56918.74088837047},{"$f":"$E$177","v":53225.985311879704},{"$f":"$F$177","v":56313.400893975551},{"$f":"$G$177","v":78047.509000000005},{"$f":"$H$177","v":71907.400999999998},{"$f":"$I$177","v":57923.166802541506},{"$f":"$J$177","v":49570.070275014601},{"$f":"$K$177","v":72107.937000000005},{"$f":"$L$177","v":74854.506999999998},{"$f":"$M$177","v":60109.373},{"$f":"$N$177","v":60977.673000000003},{"$f":"$O$177","v":47762.18761397557},{"$f":"SUM(D117:O117)","v":739717.95178575744}]
[null,"Industrial Customer Total",null,{"$f":"SUM(D116:D117)","v":101738.50088837047},99229.4653118797,92841.060893975548,123948.97900000001,114011.27100000001,103824.6368025415,93534.360275014595,120812.15700000001,116958.37700000001,109705.42300000001,111515.04300000001,{"$f":"SUM(O116:O117)","v":87319.84761397558},1275439.1217857574]
[]
[null,"TOTAL UTAH ",null,{"$f":"D95+D104+D107+D113+D118","v":2172742.8166064587},2134591.705723057,1846536.8936075605,1804697.7209471713,1773191.9534324403,1899420.0924954817,1906991.5420263922,1723581.2547993893,1812288.1146029599,1730620.9298010711,1815463.7575635903,{"$f":"O95+O104+O107+O113+O118","v":1885936.9334579606},22506063.715063531]
[]
[]
[]
[]
[]
[]
[null,"Schedule mWh breakouts - @ sales"]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2015"}]
[null,null,null,{"$f":"+Inputs!$F$28","v":"2014-07-01"},{"$f":"+Inputs!$F$29","v":"2014-08-01"},{"$f":"+Inputs!$F$30","v":"2014-09-01"},{"$f":"+Inputs!$F$31","v":"2014-10-01"},{"$f":"+Inputs!$F$32","v":"2014-11-01"},{"$f":"+Inputs!$F$33","v":"2014-12-01"},{"$f":"+Inputs!$F$34","v":"2015-01-01"},{"$f":"+Inputs!$F$35","v":"2015-02-01"},{"$f":"+Inputs!$F$36","v":"2015-03-01"},{"$f":"+Inputs!$F$37","v":"2015-04-01"},{"$f":"+Inputs!F38","v":"2015-05-01"},{"$f":"Inputs!F39","v":"2015-06-01"},"Total"]
[null,"Schedule 06 - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sec"]
[null,6,"sec",{"$f":"+D140*$R$131","v":524953.07026052126},527788.46274220315,488311.78749284439,463507.4490212673,438788.02134914126,452667.42549087544,450512.78957506124,410379.19025902718,444346.09990639362,428388.72019429621,458762.67984762759,476245.24109517119,{"$f":"SUM(D131:O131)","v":5564650.9372344296},5564650.9372344306,{"$f":"+Q131/$Q$140","v":0.96210880619067862}]
[null,"6A","\"",{"$f":"+D141*$R$132","v":26994.920220461616},26232.768667627228,22954.278602204089,22575.053044771001,20952.887490869951,24208.498354697876,28994.530554981488,23365.114191054123,24740.34240057008,20569.939501067489,21336.461972567304,20842.857849293443,{"$f":"SUM(D132:O132)","v":283767.65285016573},283767.65285016567,{"$f":"+Q132/$Q$141","v":0.97170353772512663}]
[null,"6B","\"",{"$f":"+D142","v":325.62475000000001},325.62475000000001,325.62475000000001,325.62475000000001,325.62475000000001,325.62475000000001,325.62475000000001,325.62475000000001,325.62475000000001,325.62475000000001,325.62475000000001,{"$f":"+O142","v":325.62475000000001},{"$f":"SUM(D133:O133)","v":3907.4969999999998},3907.4969999999998,{"$f":"+Q133/$Q$142","v":1}]
[null,null,"Total - sec",{"$f":"SUM(D131:D133)","v":552273.61523098289},554346.85615983035,511591.69084504852,486408.12681603833,460066.53359001124,477201.54859557335,479832.94488004275,434069.92920008133,469412.06705696374,449284.28444536374,480424.76657019492,{"$f":"SUM(O131:O133)","v":497413.72369446466},{"$f":"SUM(P131:P133)","v":5852326.087084596},{"$f":"SUM(Q131:Q133)","v":5852326.087084597},{"$f":"+Q134/Q143","v":0.96259402716586251}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pri"]
[null,6,"pri",{"$f":"+D140*$R$136","v":20674.479225271229},20786.14685096762,19231.417964591914,18254.536773721429,17280.999665700823,17827.618913865277,17742.761851390307,16162.161008570345,17499.896146499217,16871.438987112004,18067.671247512699,18756.195364797117,{"$f":"SUM(D136:O136)","v":219155.32399999994},219155.32399999999,{"$f":"+Q136/$Q$140","v":3.7891193809321329E-2}]
[null,"6A","\"",{"$f":"+D141*$R$137","v":786.10472430696097},763.91051401005961,668.43934728777117,657.39612138299049,610.15790044677658,704.96281409939547,844.33431409280604,680.40307211714287,720.45036189135988,599.00627556738948,621.3277690636628,606.95378573368566,{"$f":"SUM(D137:O137)","v":8263.4470000000019},8263.4470000000001,{"$f":"+Q137/$Q$141","v":2.8296462274873403E-2}]
[null,null,"Total - pri",{"$f":"SUM(D136:D137)","v":21460.583949578191},21550.057364977678,19899.857311879685,18911.932895104419,17891.157566147598,18532.581727964673,18587.096165483112,16842.564080687487,18220.346508390576,17470.445262679394,18688.999016576363,{"$f":"SUM(O136:O137)","v":19363.149150530804},{"$f":"SUM(P136:P137)","v":227418.77099999995},{"$f":"SUM(Q136:Q137)","v":227418.77100000001},{"$f":"+Q138/Q143","v":3.7405972834137574E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,6,"sec & pri",545627.54948579252,548574.60959317081,507543.20545743633,481761.98579498875,456069.02101484209,470495.04440474074,468255.55142645154,426541.35126759752,461845.99605289288,445260.15918140823,476830.35109514033,495001.43645996833,{"$f":"+P131+P136","v":5783806.2612344297},{"$f":"Q131+Q136","v":5783806.2612344306},{"$f":"+R131+R136","v":1}]
[null,"6A","\"",27781.024944768575,26996.679181637286,23622.71794949186,23232.449166153991,21563.045391316726,24913.461168797272,29838.864869074292,24045.517263171267,25460.792762461439,21168.945776634879,21957.789741630964,21449.811635027127,292031.09985016572,{"$f":"Q132+Q137","v":292031.09985016566},1]
[null,"6B","\"",325.62475000000001,325.62475000000001,325.62475000000001,325.62475000000001,325.62475000000001,325.62475000000001,325.62475000000001,325.62475000000001,325.62475000000001,325.62475000000001,325.62475000000001,325.62475000000001,{"$f":"+P133","v":3907.4969999999998},{"$f":"Q133","v":3907.4969999999998},{"$f":"+R133","v":1}]
[null,null,"Total - sec & pri",{"$f":"SUM(D140:D142)","v":573734.199180561},575896.91352480801,531491.54815692815,505320.05971114273,477957.69115615881,495734.13032353803,498420.04104552587,450912.4932807688,487632.41356535436,466754.7297080431,499113.7655867713,{"$f":"SUM(O140:O142)","v":516776.87284499547},{"$f":"SUM(P140:P142)","v":6079744.8580845958},{"$f":"SUM(Q140:Q142)","v":6079744.8580845967},{"$f":"+Q143/Q143","v":1}]
[]
[null,"Schedule 08 - "]
[null,null,"sec",{"$f":"D150*$R$146","v":107662.68143126456},109045.62151165903,97539.373724598321,101186.20077446771,95085.559057268954,96660.279871156701,95536.524763803449,86572.293849413589,96061.293328679865,99411.495575932146,105364.88505513233,102890.16823307595,{"$f":"SUM(D146:O146)","v":1193016.3771764527},1193016.3785884075,{"$f":"+Q146/Q148","v":0.54549179829359029}]
[null,null,"pri",{"$f":"D150*$R$147","v":89705.421568735474},90857.69848834099,81270.599275401692,84309.165225532313,79226.060942731056,80538.131128843306,79601.809236196568,72132.739150586422,80039.050671320161,82830.466424067869,87790.878944867683,85728.924766924072,{"$f":"SUM(D147:O147)","v":994030.94582354755},994030.94700000004,{"$f":"+Q147/Q148","v":0.45450820170640982}]
[null,null,"Total",{"$f":"SUM(D146:D147)","v":197368.10300000003},199903.32,178809.973,185495.36600000004,174311.62,177198.41100000002,175138.33400000003,158705.033,176100.34400000004,182241.962,193155.76400000002,{"$f":"SUM(O146:O147)","v":188619.09300000002},2187047.3230000003,{"$f":"SUM(Q146:Q147)","v":2187047.3255884075},{"$f":"SUM(R146:R147)","v":1}]
[]
[null,null,"Total - sec & pri",197368.103,199903.32,178809.973,185495.36600000001,174311.62,177198.41099999999,175138.334,158705.033,176100.34400000001,182241.962,193155.764,188619.09299999999,{"$f":"SUM(D150:O150)","v":2187047.3230000003}]
[]
[null,"Schedule 09 - "]
[null,9,"subtrn",422965.66067712224,424852.66002300516,410291.43972693308,424450.64747459581,406951.78908578109,410826.60086614022,427953.30520422111,391800.96955300629,430058.95688705618,424602.73213229509,430866.02430504479,421814.75483010599,{"$f":"SUM(D153:O153)","v":5027435.5407653078}]
[null,"9A","\"",3476.7807755892445,3609.1365496755993,3574.3791346730673,2837.3057934099511,3901.5072546583924,4189.6450082722959,4249.6617756209907,3211.1791149554529,3345.0440961531103,3249.9215815411449,3926.7377995643683,3019.4825413594099,{"$f":"SUM(D154:O154)","v":42590.781425473018}]
[null,null,"Total",{"$f":"SUM(D153:D154)","v":426442.44145271147},428461.79657268076,413865.81886160612,427287.95326800575,410853.29634043947,415016.24587441253,432202.96697984211,395012.14866796177,433404.00098320929,427852.65371383622,434792.76210460917,{"$f":"SUM(O153:O154)","v":424834.23737146542},5070026.3221907811]
[]
[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,1058.864,960.56299999999999,964.63799999999992,1057.2740000000001,1040.701,1008.6949999999999,1016.5840000000001,969.03599999999994,1085.8150000000001,1094.8110000000001,1123.366,1068.318,{"$f":"SUM(D163:O163)","v":12448.664999999999}]
[null,"Schedule 11",null,1323.2170000000001,1363.0509999999999,1348.442,1389.48,1333.066,1329.7190000000001,1332.1769999999999,1280.5809999999999,1475.5709999999999,1491.807,1470.182,1358.905,16496.198]
[null,"Schedule 12","(121 A,B)",{"$f":"6031.94-D172","v":4731.8791673007809},{"$f":"5983.544-E172","v":4732.9388907307184},{"$f":"5954.868-F172","v":4689.3404931268606},{"$f":"6477.287-G172","v":4888.2612260892492},{"$f":"6216.024-H172","v":4545.9112497669139},{"$f":"6200.722-I172","v":4557.0875725035148},{"$f":"6464.462-J172","v":4811.6923316188468},{"$f":"6156.005-K172","v":4517.4990723481078},{"$f":"6507.485-L172","v":4995.380252398596},{"$f":"6076.214-M172","v":4831.9946615147219},{"$f":"6212.454-N172","v":4754.2810514176736},{"$f":"5772.214-O172","v":4460.5084192545291},56516.774388070509]
[null,"PTLD",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,77,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Lighting",{"$f":"SUM(D163:D167)","v":7113.960167300781},7056.552890730718,7002.4204931268605,7335.0152260892492,6919.6782497669137,6895.5015725035146,7160.4533316188463,6767.116072348108,7556.7662523985964,7418.6126615147223,7347.8290514176733,{"$f":"SUM(O163:O167)","v":6887.7314192545291},85461.637388070521]
[]
[null,"Schedule 15 - TOSS",null,499.73599999999999,487.21,420.96699999999998,516.34900000000005,490.29599999999999,524.78,616.80999999999995,560.00300000000004,594.85799999999995,480.53,554.59100000000001,431.81900000000002,{"$f":"SUM(D170:O170)","v":6177.9490000000005}]
[]
[null,"Schedule 15 - MONL",null,1300.0608326992185,1250.605109269281,1265.5275068731398,1589.0257739107512,1670.112750233086,1643.6344274964845,1652.7696683811539,1638.5059276518919,1512.1047476014041,1244.2193384852785,1458.1729485823264,1311.705580745471,{"$f":"SUM(D172:O172)","v":17536.444611929488}]
[]
[]
[null,"Cust 2       trn",null,65678.870999999999,63913.254000000001,64427.232000000004,78047.509000000005,71907.400999999998,68220.517000000007,60373.69,72107.937000000005,74854.506999999998,60109.373,60977.673000000003,55180.712,{"$f":"SUM(D175:O175)","v":795798.67599999998}]
[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":56918.74088837047},53225.985311879704,56313.400893975551,78047.509000000005,71907.400999999998,57923.166802541506,49570.070275014601,72107.937000000005,74854.506999999998,60109.373,60977.673000000003,{"$f":"SUM(O175:O176)","v":47762.18761397557},739717.95178575732]

{"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$6","v":"12 Months Ended June 2015"}]
[null,"Weighted Customer Factors"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N"]
[]
[null,null,null,null,{"$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$99","v":740635.7218712765},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D16:N16)","v":740635.7218712765}]
[{"$f":"A16+1","v":2},"Commercial",null,0,{"$f":"$E$103","v":14005.5},{"$f":"E104","v":165.91666666666666},0,{"$f":"$E$105","v":36},0,0,0,{"$f":"$E$106","v":79444.194795390154},0,0,93651.611462056826]
[3,"Industrial",null,0,{"$f":"$E$110","v":1378.6127013477474},{"$f":"E111","v":107.58333333333333},0,{"$f":"$E$112","v":120.25},0,0,0,{"$f":"$E$113","v":3223.9706319855854},{"$f":"$E$114","v":1},{"$f":"$E$115","v":1},4832.4166666666661]
[4,"Irrigation",null,0,0,0,0,0,{"$f":"$E$119+$E$120","v":3045},0,0,0,0,0,3045]
[5,"St Lighting",null,0,0,0,{"$f":"$E$128+$E$129+$E$130","v":1647.75},0,0,{"$f":"$E$131","v":2466.333333333333},{"$f":"$E$132","v":515.16666666666674},0,0,0,4629.25]
[6,"Area Lighting",null,0,0,0,{"$f":"$E$136+$E$137","v":8051.166666666667},0,0,0,0,0,0,0,8051.166666666667]
[7,"OSPA",null,0,{"$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":740635.7218712765},{"$f":"SUM(E16:E22)","v":15384.112701347747},{"$f":"SUM(F16:F22)","v":273.5},{"$f":"SUM(G16:G22)","v":9698.9166666666679},158.25,3045,2466.333333333333,515.16666666666674,{"$f":"SUM(L16:L22)","v":82668.165427375745},{"$f":"SUM(M16:M22)","v":1},{"$f":"SUM(N16:N22)","v":1},{"$f":"SUM(O16:O22)","v":854847.16666666663}]
[9]
[10,"FACTOR 40",null,{"$f":"D23/$O$23","v":0.86639548067903349},1.7996331158627477E-2,3.1994023103155088E-4,1.134579027089248E-2,1.8512081009412404E-4,3.5620402321428607E-3,2.8851161113984699E-3,6.0264183675717484E-4,9.6705199070526743E-2,1.1697997478301677E-6,1.1697997478301677E-6,{"$f":"SUM(D25:N25)","v":1.0000000000000002}]
[11]
[12,"Residential",null,{"$f":"$G$97+$G$98+$G$99","v":740635.7218712765},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D27:N27)","v":740635.7218712765}]
[13,"Commercial",null,0,{"$f":"$G$103","v":14735.171132212256},{"$f":"$G$104","v":12415.788896943748},0,{"$f":"$G$105","v":2622.5306437535737},0,0,0,{"$f":"$G$106","v":79444.194795390154},0,0,109217.68546829974]
[14,"Industrial",null,0,{"$f":"$G$110","v":1450.4369054586043},{"$f":"$G$111","v":8050.6195208208828},0,{"$f":"$G$112","v":8759.9808308713127},0,0,0,{"$f":"$G$113","v":3223.9706319855854},{"$f":"$G$114","v":85.31222154123661},{"$f":"$G$115","v":85.31222154123661},21655.632332218858]
[15,"Irrigation",null,0,0,0,0,0,{"$f":"$G$119+$G$120","v":3333.1626667599535},0,0,0,0,0,3333.1626667599535]
[16,"St Lighting",null,0,0,0,{"$f":"$G$128+$G$129+$G$130","v":0},0,0,{"$f":"$G$131","v":2466.333333333333},{"$f":"$G$132","v":515.16666666666674},0,0,0,2981.5]
[17,"Area Lighting",null,0,0,0,{"$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":740635.7218712765},{"$f":"SUM(E27:E33)","v":16185.60803767086},20466.408417764629,0,11528.207621500085,3333.1626667599535,2466.333333333333,515.16666666666674,82668.165427375745,{"$f":"SUM(M27:M33)","v":85.31222154123661},{"$f":"SUM(N27:N33)","v":85.31222154123661},{"$f":"SUM(O27:O33)","v":877969.39848543017}]
[20]
[21,"FACTOR 41",null,{"$f":"D34/$O$34","v":0.84357805995167301},1.8435275837167413E-2,2.3311072633136049E-2,0,1.3130534664860982E-2,3.7964451523138901E-3,2.8091335957585333E-3,5.8677064093050606E-4,9.4158367672022708E-2,9.7169926068502215E-5,9.7169926068502215E-5,{"$f":"SUM(D36:N36)","v":1}]
[22]
[23,"Residential",null,{"$f":"$I$97+$I$98+$I$99","v":740635.7218712765},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D38:N38)","v":740635.7218712765}]
[24,"Commercial",null,0,{"$f":"$I$103","v":15067.311764425402},{"$f":"$I$104","v":178.49545846852411},0,{"$f":"$I$105","v":126.0402674140787},0,0,0,{"$f":"$I$106","v":75017.345303238733},0,0,90389.192793546739]
[25,"Industrial",null,0,{"$f":"$I$110","v":1483.1307253295631},{"$f":"$I$111","v":115.73964685226751},0,{"$f":"$I$112","v":421.00950434841565},0,0,0,{"$f":"$I$113","v":3044.3221027044428},{"$f":"$I$114","v":3.5011185392799637},{"$f":"$I$115","v":3.5011185392799637},5071.2042163132483]
[26,"Irrigation",null,0,0,0,0,0,{"$f":"$I$119+$I$120","v":2927.3548332583669},0,0,0,0,0,2927.3548332583669]
[27,"St Lighting",null,0,0,0,{"$f":"$I$128+$I$129+$I$130","v":1490.0362054019047},0,0,{"$f":"$I$131","v":2230.2691313950727},{"$f":"$I$132","v":465.8576757090263},0,0,0,4186.1630125060037]
[28,"Area Lighting",null,0,0,0,{"$f":"$I$136+$I$137","v":7276.0307376915753},0,0,0,0,0,0,0,7276.0307376915753]
[29,"OSPA",null,0,{"$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":740635.7218712765},16550.442489754965,294.2351053207916,8766.0669430934795,554.05200884105432,2927.3548332583669,2230.2691313950727,465.8576757090263,78061.667405943183,{"$f":"SUM(M38:M44)","v":3.5011185392799637},{"$f":"SUM(N38:N44)","v":3.5011185392799637},{"$f":"SUM(O38:O44)","v":850492.66970167088}]
[31]
[32,"FACTOR 42",null,{"$f":"D45/$O$45","v":0.87083139955935285},1.9459829672089236E-2,3.4595842598384894E-4,1.0307045851633702E-2,6.5144830588063777E-4,3.4419518680686586E-3,2.6223261067933588E-3,5.4775037140818183E-4,9.178405668484485E-2,4.1165769723894958E-6,4.1165769723894958E-6,{"$f":"SUM(D47:N47)","v":1}]
[33]
[34]
[35," Residential",null,{"$f":"D16","v":740635.7218712765},0,0,0,0,0,0,0,0,{"$f":"M16","v":0},{"$f":"N16","v":0},{"$f":"SUM(D50:N50)","v":740635.7218712765}]
[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,{"$f":"D17","v":0},14005.5,165.91666666666666,0,36,0,0,0,79444.194795390154,{"$f":"M17","v":0},{"$f":"N17","v":0},{"$f":"SUM(D55:N55)","v":93651.611462056826}]
[41]
[42,"FACTOR 44",null,{"$f":"D55/$O$55","v":0},0.14954894829198281,1.771637071444181E-3,0,3.8440342283469929E-4,0,0,0,0.84829501121373829,0,0,{"$f":"SUM(D57:N57)","v":1}]
[43]
[44]
[45," Industrial / Irrigation",null,{"$f":"D18+D19","v":0},1378.6127013477474,107.58333333333333,0,120.25,3045,0,0,3223.9706319855854,{"$f":"M18+M19","v":1},{"$f":"N18+N19","v":1},{"$f":"SUM(D60:N60)","v":7877.4166666666661}]
[46]
[47,"FACTOR 45",null,{"$f":"D60/$O$60","v":0},0.17500822410237038,1.3657184567698802E-2,0,1.5265156724391458E-2,0.38654804345756333,0,0,0.40926750080744562,1.2694517026520962E-4,1.2694517026520962E-4,{"$f":"SUM(D62:N62)","v":1}]
[48]
[49]
[50," Lighting",null,{"$f":"D20+D21","v":0},0,0,9698.9166666666679,{"$f":"H20+H21","v":0},0,2466.333333333333,515.16666666666674,0,{"$f":"M20+M21","v":0},{"$f":"N20+N21","v":0},{"$f":"SUM(D65:N65)","v":12680.416666666666}]
[51]
[52,"FACTOR 46",null,{"$f":"D65/$O$65","v":0},0,0,0.7648736568856177,0,0,0.19449939210725198,4.0626951007130423E-2,0,0,0,{"$f":"SUM(D67:N67)","v":1}]
[53]
[54]
[55," Ave Customers",null,{"$f":"D34","v":740635.7218712765},{"$f":"E34","v":16185.60803767086},{"$f":"F34","v":20466.408417764629},{"$f":"G34","v":0},{"$f":"H34","v":11528.207621500085},{"$f":"$G$123+$G$124","v":1839.3511771359524},{"$f":"J34","v":2466.333333333333},515.16666666666674,82668.165427375745,{"$f":"M34","v":85.31222154123661},{"$f":"N34","v":85.31222154123661},{"$f":"SUM(D70:N70)","v":876475.58699580608}]
[56]
[57,"FACTOR 47",null,{"$f":"D70/$O$70","v":0.84501580290429745},1.8466695795998602E-2,2.3350802602403301E-2,0,1.3152913546644223E-2,2.0985766225851007E-3,2.8139213115871238E-3,5.877706969939048E-4,9.431884544637216E-2,9.7335536559154423E-5,9.7335536559154423E-5,{"$f":"SUM(D72:N72)","v":1}]
[58]
[59]
[60," Ave Customers",null,{"$f":"D45","v":740635.7218712765},{"$f":"E45","v":16550.442489754965},{"$f":"F45","v":294.2351053207916},{"$f":"G45","v":8766.0669430934795},{"$f":"H45","v":554.05200884105432},{"$f":"$I$123+$I$124","v":1615.4127766234728},{"$f":"J45","v":2230.2691313950727},465.8576757090263,78061.667405943183,{"$f":"M45","v":3.5011185392799637},{"$f":"N45","v":3.5011185392799637},{"$f":"SUM(D75:N75)","v":849180.72764503607}]
[61]
[62,"FACTOR 48",null,{"$f":"D75/$O$75","v":0.8721767908289928},1.9489894142620222E-2,3.4649291457281413E-4,1.0322969725659815E-2,6.5245476116440105E-4,1.9023191695640171E-3,2.6263774704120956E-3,5.4859661853249014E-4,9.1925858494722623E-2,4.1229368793958985E-6,4.1229368793958985E-6,{"$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$6","v":"12 Months Ended June 2015"}]
[null,"Weighted Customer Factors"]
[]
[null,"A","B","C","D","E","F","G","H"]
[]
[null,null,null,"COS","Average","Account","Total Acct 902","Account","Total Acct 903"]
[null,null,null,"Schedule","Customers",902,"Customers",903,"Customers"]
[null,"Description",null,null,"(F 40)","Weighting","(F 41)","Weighting","(F 42)"]
[]
[1,"Residential",null,1,709316.65285837429,1,{"$f":"E97*F97","v":709316.65285837429},1,{"$f":"E97*H97","v":709316.65285837429}]
[{"$f":"A97+1","v":2},null,null,2,446.98567956884978,{"$f":"$F$97","v":1},{"$f":"E98*F98","v":446.98567956884978},{"$f":"$H$97","v":1},{"$f":"E98*H98","v":446.98567956884978}]
[3,null,null,3,30872.083333333332,{"$f":"F98","v":1},{"$f":"E99*F99","v":30872.083333333332},{"$f":"H98","v":1},{"$f":"E99*H99","v":30872.083333333332}]
[4," Total",null,null,{"$f":"SUM(E97:E99)","v":740635.7218712765},null,{"$f":"SUM(G97:G99)","v":740635.7218712765},null,{"$f":"SUM(I97:I99)","v":740635.7218712765}]
[5]
[6]
[7,"Commercial",null,6,14005.5,1.0520988991619189,{"$f":"E103*F103","v":14735.171132212256},1.0758139134215416,{"$f":"E103*H103","v":15067.311764425402}]
[8,null,null,8,165.91666666666666,74.831475019249112,{"$f":"E104*F104","v":12415.788896943748},{"$f":"+H103","v":1.0758139134215416},{"$f":"E104*H104","v":178.49545846852411}]
[9,null,null,9,36,72.848073437599268,{"$f":"E105*F105","v":2622.5306437535737},3.5011185392799637,{"$f":"E105*H105","v":126.0402674140787}]
[10,null,null,23,79444.194795390154,1,{"$f":"E106*F106","v":79444.194795390154},0.94427724387473699,{"$f":"E106*H106","v":75017.345303238733}]
[11," Total",null,null,{"$f":"SUM(E103:E106)","v":93651.611462056826},null,{"$f":"SUM(G103:G106)","v":109217.68546829974},null,{"$f":"SUM(I103:I106)","v":90389.192793546739}]
[12]
[13]
[14,"Industrial",null,6,1378.6127013477474,{"$f":"+F103","v":1.0520988991619189},{"$f":"E110*F110","v":1450.4369054586043},{"$f":"H103","v":1.0758139134215416},{"$f":"E110*H110","v":1483.1307253295631}]
[15,null,null,8,107.58333333333333,{"$f":"F104","v":74.831475019249112},8050.6195208208828,{"$f":"H104","v":1.0758139134215416},115.73964685226751]
[16,null,null,9,120.25,{"$f":"+F105","v":72.848073437599268},8759.9808308713127,{"$f":"+H105","v":3.5011185392799637},421.00950434841565]
[17,null,null,23,3223.9706319855854,{"$f":"+F106","v":1},3223.9706319855854,{"$f":"+H106","v":0.94427724387473699},3044.3221027044428]
[18,null,null,{"$f":"M$14","v":"Cust 1"},1,85.31222154123661,85.31222154123661,3.5011185392799637,3.5011185392799637]
[19,null,null,{"$f":"N$14","v":"Cust 2"},1,85.31222154123661,85.31222154123661,{"$f":"H114","v":3.5011185392799637},3.5011185392799637]
[20," Total",null,null,{"$f":"SUM(E110:E115)","v":4832.4166666666661},null,{"$f":"SUM(G110:G115)","v":21655.632332218858},null,{"$f":"SUM(I110:I115)","v":5071.2042163132483}]
[21]
[22]
[23,"Irrigation - annual cust",null,10,{"$f":"6+2778","v":2784},1.0946347017274067,{"$f":"E119*F119","v":3047.4630096091005},0.9613644772605473,{"$f":"E119*H119","v":2676.4387046933639}]
[24,null,null,"TOD",{"$f":"5+256","v":261},{"$f":"$F$119","v":1.0946347017274067},{"$f":"E120*F120","v":285.69965715085317},{"$f":"$H$119","v":0.9613644772605473},{"$f":"E120*H120","v":250.91612856500285}]
[25," Total",null,null,{"$f":"SUM(E119:E120)","v":3045},null,{"$f":"G119+G120","v":3333.1626667599535},null,{"$f":"SUM(I119:I120)","v":2927.3548332583669}]
[26]
[27,"Irrigation - ave billings",null,10,{"$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,{"$f":"SUM(I123:I124)","v":1615.4127766234728}]
[30]
[31]
[32,"Street Lighting",null,11,809.41666666666663,0,{"$f":"E128*F128","v":0},0.90428536210098909,{"$f":"E128*H128","v":731.9436435072422}]
[33,null,null,12,838.33333333333326,0,{"$f":"E129*F129","v":0},{"$f":"$H$128","v":0.90428536210098909},{"$f":"E129*H129","v":758.09256189466248}]
[34,null,null,"77",0,0,{"$f":"E130*F130","v":0},0,{"$f":"E130*H130","v":0}]
[35,null,null,"15 - TOSS",2466.333333333333,1,{"$f":"E131*F131","v":2466.333333333333},{"$f":"$H$128","v":0.90428536210098909},{"$f":"E131*H131","v":2230.2691313950727}]
[36,null,null,"15 - MONL",515.16666666666674,1,{"$f":"E132*F132","v":515.16666666666674},{"$f":"$H$128","v":0.90428536210098909},{"$f":"E132*H132","v":465.8576757090263}]
[37," Total",null,null,{"$f":"SUM(E128:E132)","v":4629.25},null,{"$f":"SUM(G128:G132)","v":2981.5},null,{"$f":"SUM(I128:I132)","v":4186.1630125060037}]
[38]
[39]
[40,"Area Lighting",null,7,8046.166666666667,0,{"$f":"E136*F136","v":0},{"$f":"$H$128","v":0.90428536210098909},{"$f":"E136*H136","v":7276.0307376915753}]
[41,null,null,"Post-Top",5,0,{"$f":"E137*F137","v":0},0,{"$f":"E137*H137","v":0}]
[42," Total",null,null,{"$f":"SUM(E136:E137)","v":8051.166666666667},null,{"$f":"SUM(G136:G137)","v":0},null,{"$f":"SUM(I136:I137)","v":7276.0307376915753}]
[43]
[44]
[45,"OSPA",null,6,0,{"$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},{"$f":"E142*H142","v":0}]
[47,null,null,9,2,{"$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":854847.16666666663}," ",{"$f":"G100+G107+G116+G121+G133+G138+G145","v":877969.39848543017},null,{"$f":"I100+I107+I116+I121+I133+I138+I145","v":850492.66970167088}]

{"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$6","v":"12 Months Ended June 2015"}]
[null,"Customer Advances Factor"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M",null,"O"]
[]
[null,null,null,{"$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",{"$f":"Revenues!D28","v":661595338},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C18:O18)","v":661595338}]
[3,"  Com / Ind",null,{"$f":"Revenues!E28","v":520951038},{"$f":"Revenues!F28","v":162435073},null,{"$f":"Revenues!H28","v":274874422},null,null,null,{"$f":"Revenues!L28","v":137738935},null,null,null,null,{"$f":"SUM(C19:O19)","v":1095999468}]
[{"$f":"A19+1","v":4},"  Irrigation",null,null,null,null,null,{"$f":"Revenues!I28","v":13948795.999999998},null,null,null,null,null,null,null,{"$f":"SUM(C20:O20)","v":13948795.999999998}]
[{"$f":"A20+1","v":5},"  Lighting",null,null,null,{"$f":"Revenues!G28","v":12123902},null,null,{"$f":"Revenues!J28","v":536865},{"$f":"Revenues!K28","v":1379767},null,null,null,null,null,{"$f":"SUM(C21:O21)","v":14040534}]
[{"$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$21))","v":13022.246237149333},{"$f":"$C$45*(J21/($I$21+$J$21))","v":33467.753762850669},null,null,null,null,null,{"$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},17031,13022.246237149333,33467.753762850669,1577667.76,0,0,{"$f":"SUM(N24:N26)","v":0},{"$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$28","v":0.3903724654670887},5.5204783015432655E-2,1.7687171638026796E-2,9.5727964680011781E-4,0.17243958688734101,3.7704508937679939E-3,2.8829628303520989E-3,7.4093430854058747E-3,0.34927595653578469,0,0,0,0,{"$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$6","v":"12 Months Ended June 2015"}]
[null,"Meter & Services Factor"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M"]
[]
[null,null,null,{"$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$50","v":740635.7218712765},{"$f":"$D$54+$D$55+$D$64+$D$65+$D$86","v":15384.112701347747},{"$f":"D56+D57+D66+D67+D87","v":273.5},0,{"$f":"$D$58+$D$68+D88","v":158.25},{"$f":"$D$76+$D$77","v":3045},{"$f":"$D$81","v":2466.333333333333},{"$f":"$D$82","v":515.16666666666674},{"$f":"$D$59+$D$60+$D$69+$D$70+D89","v":82668.165427375745},{"$f":"D71","v":1},{"$f":"D72","v":1},{"$f":"SUM(C17:M17)","v":845148.25}]
[{"$f":"A17+1","v":2}]
[3]
[4,"Meter Cost",{"$f":"$F$48+$F$49+$F$50","v":79862676.517338529},{"$f":"$F$54+$F$55+$F$64+$F$65+$F$86","v":13464743.640382111},{"$f":"F56+F57+F66+F67+F87","v":1544015.302919708},0,{"$f":"$F$58+$F$68+$F$88","v":4967151},{"$f":"($F$76+$F$77)","v":1139875.0550973273},{"$f":"$F$81","v":258964.99999999994},{"$f":"$F$82","v":54092.5},{"$f":"$F$59+$F$60+$F$69+$F$70+$F$89","v":13429330.873451862},{"$f":"$F71","v":337951.96924240026},{"$f":"$F72","v":337951.96924240026},{"$f":"SUM(C20:M20)","v":115396753.82767431}]
[5]
[6]
[7,"FACTOR 60",{"$f":"C20/$N$20","v":0.69207039078932875},0.11668216993772153,1.3380058378638931E-2,0,4.3044113766125575E-2,9.8778779929939754E-3,2.2441272515058845E-3,4.6875235399409994E-4,0.11637529157454736,2.9286089775720624E-3,2.9286089775720624E-3,{"$f":"SUM(C23:M23)","v":1.0000000000000004}]
[8]
[9]
[10,"Service Cost",{"$f":"$H$48+$H$49+$H$50","v":499668502.62578046},{"$f":"$H$54+$H$55+$H$64+$H$65+$H$86","v":47945639.808302253},{"$f":"H56+H57+H66+H67","v":4303836.7783920132},0,{"$f":"$H$58+$H$68+$H$88","v":0},{"$f":"$H$76+$H$77","v":0},{"$f":"$H$81","v":1811591.971065351},{"$f":"$H$82","v":378404.56700655504},{"$f":"$H$59+$H$60+$H$69+$H$70+$H$89","v":70764629.588519543},0,0,{"$f":"SUM(C26:M26)","v":624872605.33906627}]
[11]
[12]
[13,"FACTOR 70",{"$f":"C26/$N$26","v":0.79963259447844093},7.6728663408577744E-2,6.8875427433031404E-3,0,0,0,2.8991380892467692E-3,6.0557074157735946E-4,0.11324649053885388,0,0,{"$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$6","v":"12 Months Ended June 2015"}]
[null,"Meter & Service Data"]
[]
[null,"A","B","C","D","E","F","G"]
[]
[null,null,"COS",null,"Average","Total","Average","Total"]
[null,"Class/Schedule","Col","Avg Custs","Metering Cost","Metering Cost","Service Cost","Service Cost"]
[]
[1,"Residential"]
[{"$f":"A47+1","v":2}," Sch 001               sec",1,{"$f":"'Cust Factors'!E97","v":709316.65285837429},{"$f":"F368","v":107.82990093369916},{"$f":"D48*E48","v":76485544.408341587},{"$f":"E285","v":674.64812710265619},{"$f":"G48*D48","v":478539151.37362719}]
[3," Sch 002               sec",1,{"$f":"'Cust Factors'!E98","v":446.98567956884978},{"$f":"E48","v":107.82990093369916},{"$f":"D49*E49","v":48198.421546691272},{"$f":"G48","v":674.64812710265619},{"$f":"G49*D49","v":301558.05156283249}]
[4," Sch 003               sec",1,{"$f":"'Cust Factors'!E99","v":30872.083333333332},{"$f":"E49","v":107.82990093369916},{"$f":"D50*E50","v":3328933.6874502385},{"$f":"G49","v":674.64812710265619},{"$f":"G50*D50","v":20827793.200590461}]
[5,"Total",null,{"$f":"SUM(D48:D50)","v":740635.7218712765},null,{"$f":"SUM(F48:F50)","v":79862676.517338529},null,{"$f":"SUM(H48:H50)","v":499668502.62578046}]
[6]
[7,"Commercial"]
[8," Sch 006           sec",6,{"$f":"('Cust Factors'!$E$103)*C124","v":13813.406883775351},{"$f":"+$G$124","v":728.69327094180449},{"$f":"D54*E54","v":10065736.644988298},{"$f":"I124","v":3159.9082954485611},{"$f":"G54*D54","v":43649099.000447989}]
[9," Sch 006           pri",6,{"$f":"('Cust Factors'!$E$103)*C143","v":192.09311622464901},{"$f":"+$G$143","v":11413.184834123222},2192394.2408346334,0,0]
[10," Sch 008           sec",8,{"$f":"('Cust Factors'!E104)*C164","v":112.02402676399026},{"$f":"G164","v":1683.8918918918919},188636.35036496349,{"$f":"I164","v":23306.512718600952},2610889.4045638326]
[11," Sch 008           pri",8,{"$f":"('Cust Factors'!E104)*C174","v":53.892639902676393},{"$f":"G174","v":13879.977528089888},748028.63077858882,0,0]
[12," Sch 009           sub trn",9,{"$f":"'Cust Factors'!E105","v":36},{"$f":"D405","v":31388},1129968,0,0]
[13," Sch 023           sec",23,{"$f":"('Cust Factors'!$E$106)*C244","v":79377.885589398938},{"$f":"+$G$244","v":162.4070630395041},12891529.268860057,{"$f":"I244","v":856.7233015087977},68004884.208937481]
[14," Sch 023           pri",23,{"$f":"(+'Cust Factors'!$E$106)*C262","v":66.309205991216928},{"$f":"+$G$262","v":212.21739130434779},14071.966714918684,0,0]
[15,"Total",null,{"$f":"SUM(D54:D60)","v":93651.611462056826},null,{"$f":"SUM(F54:F60)","v":27230365.102541458},null,{"$f":"SUM(H54:H60)","v":114264872.6139493}]
[16]
[17,"Industrial"]
[18," Sch 006           sec",6,{"$f":"('Cust Factors'!$E$110)*C124","v":1359.7042718115815},{"$f":"E54","v":728.69327094180449},{"$f":"D64*E64","v":990807.35333992576},{"$f":"+G54","v":3159.9082954485611},{"$f":"G64*D64","v":4296540.8078542612}]
[19," Sch 006           pri",6,{"$f":"('Cust Factors'!$E$110)*C143","v":18.908429536165801},{"$f":"+E55","v":11413.184834123222},215805.40121925512,{"$f":"G55","v":0},0]
[20," Sch 008           sec",8,{"$f":"'Cust Factors'!E111*C164","v":72.638381995133813},{"$f":"E56","v":1683.8918918918919},122315.18248175181,23306.512718600952,1692947.3738281806]
[21," Sch 008           pri",8,{"$f":"'Cust Factors'!E111*C174","v":34.944951338199509},{"$f":"E57","v":13879.977528089888},485035.13929440384,0,0]
[22," Sch 009           sub trn",9,{"$f":"'Cust Factors'!E112","v":120.25},{"$f":"+E58","v":31388},3774407,0,0]
[23," Sch 023           sec",23,{"$f":"('Cust Factors'!$E$113)*C244","v":3221.2796999005345},{"$f":"+E59","v":162.4070630395041},523158.57528962096,856.7233015087977,2759745.3795820549]
[24," Sch 023           pri",23,{"$f":"(+'Cust Factors'!$E$113)*C262","v":2.6909320850511129},{"$f":"+E60","v":212.21739130434779},571.06258726671649,0,0]
[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":4832.4166666666661},null,{"$f":"SUM(F64:F72)","v":6788003.6526970258},null,{"$f":"SUM(H64:H72)","v":8749233.5612644963}]
[28]
[29,"Irrigation"]
[30," Sch 010           sec",10,{"$f":"+D78-D77","v":3042},{"$f":"G206","v":366.64137248432854},{"$f":"D76*E76","v":1115323.0550973273},0,{"$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$121","v":3045},null,{"$f":"SUM(F76:F77)","v":1139875.0550973273},null,{"$f":"SUM(H76:H77)","v":0}]
[33]
[34,"Street Lighting"]
[35," Sch 15 - TS     sec",15,{"$f":"'Cust Factors'!E131","v":2466.333333333333},{"$f":"F371","v":104.99999999999999},{"$f":"D81*E81","v":258964.99999999994},{"$f":"H108","v":734.52843805866382},{"$f":"G81*D81","v":1811591.971065351}]
[36," Sch 15 - MONL  sec",15,{"$f":"'Cust Factors'!E132","v":515.16666666666674},{"$f":"+E81","v":104.99999999999999},{"$f":"D82*E82","v":54092.5},{"$f":"H108","v":734.52843805866382},{"$f":"G82*D82","v":378404.56700655504}]
[37,"Total",null,{"$f":"SUM(D81:D82)","v":2981.5},null,{"$f":"SUM(F81:F82)","v":313057.49999999994},null,{"$f":"SUM(H81:H82)","v":2189996.5380719062}]
[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":845148.25},null,{"$f":"+F51+F61+F73+F78+F83+F90","v":115396753.82767434},null,{"$f":"+H51+H61+H73+H78+H83+H90","v":624872605.33906615}]
[]
[]
[]
[]
[]
["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$6","v":"12 Months Ended June 2015"}]
[null,"Uncollectables Factor"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M","O","O"]
[]
[null,null,null,{"$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",{"$f":"Revenues!D28","v":661595338},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C18:O18)","v":661595338}]
[3,"  Com / Ind",null,{"$f":"Revenues!E28","v":520951038},{"$f":"Revenues!F28","v":162435073},null,{"$f":"Revenues!H28","v":274874422},null,null,null,{"$f":"Revenues!L28","v":137738935},null,null,null,null,{"$f":"SUM(C19:O19)","v":1095999468}]
[4,"  Irrigation",null,null,null,null,null,{"$f":"Revenues!$I$28","v":13948795.999999998},null,null,0,null,null,null,null,{"$f":"SUM(C20:O20)","v":13948795.999999998}]
[5,"  Total",{"$f":"SUM(C18:C20)","v":661595338},520951038,162435073,0,274874422,13948795.999999998,0,0,137738935,0,0,{"$f":"SUM(N18:N20)","v":0},0,{"$f":"SUM(P18:P20)","v":1771543602}]
[6]
[7]
[8,"Uncollectables "]
[9,"Write-off",{"$f":"C36","v":-6083797.2599999998},{"$f":"D$19/$P$19*($C$37+$C$38)","v":-366078.79861084506},{"$f":"E$19/$P$19*($C$37+$C$38)","v":-114145.15384093528},{"$f":"F$19/$P$19*($C$37+$C$38)","v":0},{"$f":"G$19/$P$19*($C$37+$C$38)","v":-193157.68821754502},{"$f":"+C39","v":-35490.980000000003},{"$f":"I$19/$P$19*($C$37+$C$38)","v":0},0,-96790.869330674555,0,0,0,0,{"$f":"SUM(C25:O25)","v":-6889460.7499999991}]
[10,"Recovery",{"$f":"D36","v":2870074.2199999993},{"$f":"D$19/$P$19*($D$37+$D$38)","v":166529.7660595832},{"$f":"E$19/$P$19*($D$37+$D$38)","v":51924.792798975708},{"$f":"F$19/$P$19*($D$37+$D$38)","v":0},{"$f":"G$19/$P$19*($D$37+$D$38)","v":87867.707044329087},{"$f":"+D39","v":20134.02},{"$f":"I$19/$P$19*($D$37+$D$38)","v":0},0,44030.30409711197,0,0,0,0,{"$f":"SUM(C26:O26)","v":3240560.8099999987}]
[11,"Net Write Off",{"$f":"SUM(C25:C26)","v":-3213723.0400000005},{"$f":"SUM(D25:D26)","v":-199549.03255126186},-62220.361041959572,0,-105289.98117321593,-15356.960000000003,0,0,-52760.565233562585,0,0,0,0,-3648899.9400000004]
[12]
[13]
[14,"FACTOR 80",{"$f":"C27/$P$27","v":0.88073750797343053},5.4687449870511343E-2,1.7051813441055764E-2,0,2.8855266766568535E-2,4.2086547322533596E-3,0,0,1.4459307216180496E-2,0,0,0,0,{"$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 2015"}]
[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$6","v":"12 Months Ended June 2015"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,638957394]
[null,"Revenue - Normalized",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,338473]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,22299471]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N",null,null,null,"-",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AGA",33040.269999999997]
[null,null,null,null,{"$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":661628378.26999998}]
[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":"6452057+421345838","v":427797895}]
[1,"Residential",null,{"$f":"SUM($T$6:$T$8)","v":661595338},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D15:N15)","v":661595338},{"$f":"+O15+T10-T11","v":0},null,null,"6A",{"$f":"40863+25610486","v":25651349}]
[{"$f":"A15+1","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6B",{"$f":"209659","v":209659}]
[{"$f":"A16+1","v":3},"Commercial",null,0,{"$f":"SUM($T$14:$T$16)","v":453658903},{"$f":"$T$17","v":78475285},0,{"$f":"SUM($T$18:$T$19)","v":41939264},0,0,0,{"$f":"$T$20","v":131668291},0,0,{"$f":"SUM(D17:N17)","v":705741743},{"$f":"+O17+T21+T22-T23","v":0},null,null,8,{"$f":"78475285","v":78475285}]
[4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"40502999","v":40502999}]
[{"$f":"A18+1","v":5},"Industrial",null,0,{"$f":"SUM($T$26:$T$28)","v":67292135},{"$f":"$T$29","v":83959788},0,{"$f":"SUM($T$30:$T$31)","v":219855500},{"$f":"T42","v":13948795.999999998},0,0,{"$f":"$T$33","v":6070644},{"$f":"$T$35","v":27176952},{"$f":"$T$36","v":35062890},{"$f":"SUM(D19:N19)","v":453366705},{"$f":"O19+T32+T34+T37+T38-T39+T43-T44","v":0},null,null,"9A",{"$f":"1436265","v":1436265}]
[6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,{"$f":"12080217+119588074","v":131668291}]
[7,"Lighting",null,0,0,0,{"$f":"SUM($T$47:$T$49,$T$52:$T$53)","v":12123902},0,0,{"$f":"$T$50","v":536865},{"$f":"$T$51","v":1379767},0,0,0,{"$f":"SUM(D21:N21)","v":14040534},{"$f":"O21+T54-T55","v":0},null,null,31,{"$f":"886353","v":886353}]
[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$60","v":13079658},0,0,0,{"$f":"+$T$61","v":0},0,0,{"$f":"SUM(D23:N23)","v":13079658},{"$f":"O23-T62","v":0},null,null,"Total",{"$f":"SUM(T14:T22)","v":709354673.85000002}]
[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":"59122980","v":59122980}]
[13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6A",{"$f":"8038204","v":8038204}]
[14,"Total Revenues  ",null,{"$f":"D15+D17+D19+D21+D23+D25","v":661595338},520951038,162435073,12123902,274874422,13948795.999999998,536865,1379767,137738935,27176952,35062890,1847823978,0,null,null,"6B",{"$f":"130951","v":130951}]
[15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"83959788","v":83959788}]
[16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"218152351","v":218152351}]
[17,"Total AGA Revenues",null,{"$f":"D85","v":33040.269999999997},{"$f":"E85","v":1751703.7000000002},{"$f":"F85","v":301970.5},0,{"$f":"G85","v":158853.75},{"$f":"H85","v":206563.33000000002},{"$f":"$I$85","v":4661.6400000000003},0,{"$f":"J85","v":508602.43},0,0,{"$f":"SUM(D31:N31)","v":2965395.6200000006},null,null,null,"9A",{"$f":"1703149","v":1703149}]
[18,"Misc Revenues",null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,21,{"$f":"453785","v":453785}]
[19,"Gross Receipts Adj.",null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,23,{"$f":"6070644","v":6070644}]
[20,"Commercial Vol Discount",null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,31,{"$f":"374234+2958882","v":3333116}]
[21,"Industrial Vol Discount",null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Cust C (#1)",{"$f":"27176952","v":27176952}]
[22,"Unbilled Revenue Adj.",null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Cust B (#2)",{"$f":"35062890","v":35062890}]
[23,"Firm Revenue",null,{"$f":"D28+D31+D32+D33+D34+D35+D36","v":661628378.26999998},522702741.69999999,162737043.5,12123902,275033275.75,14155359.329999998,541526.64,1379767,{"$f":"L28+L31+L32+L33+L34+L35+L36","v":138247537.43000001},{"$f":"M28+M31+M32+M33+M34+M35+M36","v":27176952},{"$f":"N28+N31+N32+N33+N34+N35+N36","v":35062890},1850789373.6200001,null,null,null,"Ind Cust",{"$f":"28644835","v":28644835}]
[24,null,null,{"$f":"+D37/$O$37","v":0.35748442675349185},0.28242151654330827,8.7928451405412486E-2,6.550665447298625E-3,0.14860322826041317,7.6482821501796371E-3,2.9259225696807198E-4,7.4550190295359382E-4,7.4696526466217258E-2,1.4683978840252359E-2,1.894482997350461E-2,1.0000000000000002,null,null,null,"AGA",-5447.4699999999866]
[25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(T26:T38)","v":471844197.52999997}]
[26,"Non-Firm",null,0,0,null,0,0,0,0,0,0,0,0,{"$f":"SUM(D40:N40)","v":0}]
[27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Irrigation"]
[28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,13948795.999999998]
[29,"Total Revenue",null,{"$f":"D37+D40","v":661628378.26999998},522702741.69999999,162737043.5,12123902,275033275.75,14155359.329999998,541526.64,1379767,{"$f":"L37+L40","v":138247537.43000001},{"$f":"M37+M40","v":27176952},{"$f":"N37+N40","v":35062890},{"$f":"SUM(D43:N43)","v":1850789373.6200001},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",{"$f":"SUM(T42:T43)","v":14155359.329999998}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Street Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"774193+1941318+283551","v":2999062}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"4979390","v":4979390}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"3254780+230028+660059","v":4144867}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS 15",{"$f":"215956+2483+318426","v":536865}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," MONL 15",{"$f":"1173516+3402+125532+57686+19631","v":1379767}]
[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+452","v":583}]
[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":14045195.640000001}]
[null,{"$f":"Inputs!$C$6","v":"12 Months Ended June 2015"}]
[null,"Revenue - AGA Spread",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OSPA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0]
[null,"A",null,"B","C","D","E","F","G","H","I",null,null,null,null,null,null,null,9,13079658]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,0]
[null,null,null,null,"General",{"$f":"F11","v":"General"},"General",null,"Traffic","General",null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(T58:T61)","v":13079658}]
[null,"Customer",null,"Residential","Large Dist.",{"$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$15","v":661595338},null,null,null,null,null,null,{"$f":"SUM(D68:J68)","v":661595338}]
[4,"  Commercial",null,null,{"$f":"$E$17","v":453658903},{"$f":"$F$17","v":78475285},{"$f":"$H$17","v":41939264},null,null,{"$f":"$L$17","v":131668291},{"$f":"SUM(D69:J69)","v":705741743},null,null,null,null,null,null,null,"TOTAL",{"$f":"T62+T55+T44+T39+T23+T11","v":1884107462.6199999}]
[5,"  Industrial",null,null,{"$f":"$E$19","v":67292135},{"$f":"$F$19","v":83959788},{"$f":"$H$19","v":219855500},{"$f":"I19","v":13948795.999999998},null,{"$f":"$L$19","v":6070644},{"$f":"SUM(D70:J70)","v":391126863}]
[6,"  Lighting",null,null,null,null,null,null,{"$f":"J28","v":536865},null,{"$f":"SUM(D71:J71)","v":536865},null,null,null,null,null,null,null,"less:       Sch 31",{"$f":"-T21-T34","v":-4219469}]
[7,"  Interdepartmental",null,null,null,null,null,null,null,{"$f":"$L$25","v":0},{"$f":"SUM(D72:K72)","v":0},null,null,null,null,null,null,null,"           Sch 21",{"$f":"-T32","v":-453785}]
[8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ind cust",{"$f":"-T37","v":-28644835}]
[9,"Total Firm Revenue",null,{"$f":"SUM(D68:D72)","v":661595338},520951038,162435073,261794764,13948795.999999998,536865,137738935,1759000809,null,null,null,null,null,null,null,"AGA",{"$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",{"$f":"SUM(T69:T75)","v":1847823978}]
[12,"AGA Revenues "]
[13]
[14,"  Residential",null,{"$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$80,2)","v":1752675.58},{"$f":"ROUND((F69/$K$69)*$K$80,2)","v":303183.11},{"$f":"ROUND((G69/$K$69)*$K$80,2)","v":162029.06},null,null,{"$f":"ROUND((J69/$K$69)*$K$80,2)","v":508690.11},{"$f":"T22","v":2726577.8500000006}]
[16,"  Industrial",null,null,{"$f":"ROUND((E70/($K$70-H70))*($K$81-H81),2)","v":-971.88},{"$f":"ROUND((F70/($K$70-H70))*($K$81-H81),2)","v":-1212.6099999999999},{"$f":"ROUND((G70/($K$70-H70))*($K$81-H81),2)","v":-3175.31},206563.33000000002,null,{"$f":"ROUND((J70/($K$70-H70))*($K$81-H81),2)","v":-87.68},{"$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},1751703.7000000002,301970.5,158853.75,206563.33000000002,4661.6400000000003,508602.43,{"$f":"SUM(K79:K83)","v":2965395.6200000006}]
[]
[]
[]
[null,null,null,null,null,null,null,null," "]
[null,{"$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$6","v":"12 Months Ended June 2015"}]
[null,"Summary Of Sales For Resale / Other Electric Revenue"]
[null,"Determination Of Situs Allocations"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N"]
[]
[null,null,null,null,null,"General",{"$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$139)*D108","v":126659.25844549782},{"$f":"VLOOKUP($C108,FactSum,'COS Factor Table'!H$139)*$D108","v":1500.4735256684048},{"$f":"VLOOKUP($C108,FactSum,'COS Factor Table'!I$139)*$D108","v":0},{"$f":"VLOOKUP($C108,FactSum,'COS Factor Table'!J$139)*$D108","v":325.56733454984982},{"$f":"VLOOKUP($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":718456.520694284},{"$f":"VLOOKUP($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":49176.395679754038},{"$f":"VLOOKUP($C109,FactSum,'COS Factor Table'!H$139)*$D109","v":3837.5974364480753},{"$f":"VLOOKUP($C109,FactSum,'COS Factor Table'!I$139)*$D109","v":0},{"$f":"VLOOKUP($C109,FactSum,'COS Factor Table'!J$139)*$D109","v":4289.4292027843321},{"$f":"VLOOKUP($C109,FactSum,'COS Factor Table'!K$139)*$D109","v":108617.97856530805},{"$f":"VLOOKUP($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":115002.02725786302},{"$f":"VLOOKUP($C109,FactSum,'COS Factor Table'!O$139)*$D109","v":35.670928921283426},{"$f":"VLOOKUP($C109,FactSum,'COS Factor Table'!P$139)*$D109","v":35.670928921283426},{"$f":"SUM(E109:O109)-D109","v":0}]
[null,"260 Other Discounts","F46",{"$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":33846.493029474586},{"$f":"VLOOKUP($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":8606.8101050832956},{"$f":"VLOOKUP($C110,FactSum,'COS Factor Table'!M$139)*$D110","v":1797.7868654421188},{"$f":"VLOOKUP($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},{"$f":"SUM(E106:E110)","v":2455013.6700000004},175835.65412525187,5338.0709621164806,33846.493029474586,4614.996537334182,108617.97856530805,8606.8101050832956,1797.7868654421188,{"$f":"SUM(M106:M110)","v":833458.54795214697},{"$f":"SUM(N106:N110)","v":35.670928921283426},{"$f":"SUM(O106:O110)","v":35.670928921283426},{"$f":"SUM(E113:O113)-D111","v":-3627201.35}]
[]
[]
["451","Misc. Service Revenues"]
[null,"  70 Returned Checks","F40",{"$f":"$F149","v":414630.83314068685},{"$f":"VLOOKUP($C115,FactSum,'COS Factor Table'!F$139)*$D115","v":359234.27998327353},{"$f":"VLOOKUP($C115,FactSum,'COS Factor Table'!G$139)*$D115","v":7461.8337817774127},{"$f":"VLOOKUP($C115,FactSum,'COS Factor Table'!H$139)*$D115","v":132.65708454783578},{"$f":"VLOOKUP($C115,FactSum,'COS Factor Table'!I$139)*$D115","v":4704.3144726596483},{"$f":"VLOOKUP($C115,FactSum,'COS Factor Table'!J$139)*$D115","v":76.756795721005517},{"$f":"VLOOKUP($C115,FactSum,'COS Factor Table'!K$139)*$D115","v":1476.9317091340399},{"$f":"VLOOKUP($C115,FactSum,'COS Factor Table'!L$139)*$D115","v":1196.2580969767662},{"$f":"VLOOKUP($C115,FactSum,'COS Factor Table'!M$139)*$D115","v":249.87388686006122},{"$f":"VLOOKUP($C115,FactSum,'COS Factor Table'!N$139)*$D115","v":40096.95725964848},{"$f":"VLOOKUP($C115,FactSum,'COS Factor Table'!O$139)*$D115","v":0.48503504405058784},{"$f":"VLOOKUP($C115,FactSum,'COS Factor Table'!P$139)*$D115","v":0.48503504405058784},{"$f":"SUM(E115:O115)-D115","v":0}]
[null,"  72 Misc. Service Revenue","F21",936970.71500513132,{"$f":"VLOOKUP($C116,FactSum,'COS Factor Table'!F$139)*$D116","v":551250.4780259874},{"$f":"VLOOKUP($C116,FactSum,'COS Factor Table'!G$139)*D116","v":237988.67762027317},{"$f":"VLOOKUP($C116,FactSum,'COS Factor Table'!H$139)*$D116","v":56856.828291788654},{"$f":"VLOOKUP($C116,FactSum,'COS Factor Table'!I$139)*$D116","v":3414.5718731616103},{"$f":"VLOOKUP($C116,FactSum,'COS Factor Table'!J$139)*$D116","v":0},{"$f":"VLOOKUP($C116,FactSum,'COS Factor Table'!K$139)*$D116","v":17559.641278451862},{"$f":"VLOOKUP($C116,FactSum,'COS Factor Table'!L$139)*$D116","v":111.18550678333079},{"$f":"VLOOKUP($C116,FactSum,'COS Factor Table'!M$139)*$D116","v":657.45958532307486},{"$f":"VLOOKUP($C116,FactSum,'COS Factor Table'!N$139)*$D116","v":69131.872823362253},{"$f":"VLOOKUP($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,{"$f":"E199","v":163103.59141034845},{"$f":"F199","v":32072.565951674245},0,{"$f":"G199","v":26476.309183079458},{"$f":"I199","v":744.20208727990791},0,0,{"$f":"H199","v":46620.463868883468},0,0,0]
[null,"  73 Temp. Service Connect","F44",396373.48718313762,{"$f":"VLOOKUP($C118,FactSum,'COS Factor Table'!F$139)*$D118","v":0},{"$f":"VLOOKUP($C118,FactSum,'COS Factor Table'!G$139)*D118","v":59277.238139063964},{"$f":"VLOOKUP($C118,FactSum,'COS Factor Table'!H$139)*$D118","v":702.2299640312516},{"$f":"VLOOKUP($C118,FactSum,'COS Factor Table'!I$139)*$D118","v":0},{"$f":"VLOOKUP($C118,FactSum,'COS Factor Table'!J$139)*$D118","v":152.36732519412391},{"$f":"VLOOKUP($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":336241.65175484825},{"$f":"VLOOKUP($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":436455.72754349973},{"$f":"VLOOKUP($C120,FactSum,'COS Factor Table'!G$139)*$D120","v":9065.8388508634653},{"$f":"VLOOKUP($C120,FactSum,'COS Factor Table'!H$139)*$D120","v":161.17321641136553},{"$f":"VLOOKUP($C120,FactSum,'COS Factor Table'!I$139)*$D120","v":5715.5597618737365},{"$f":"VLOOKUP($C120,FactSum,'COS Factor Table'!J$139)*$D120","v":93.256531982078954},{"$f":"VLOOKUP($C120,FactSum,'COS Factor Table'!K$139)*$D120","v":1794.4147860058793},{"$f":"VLOOKUP($C120,FactSum,'COS Factor Table'!L$139)*$D120","v":1453.4072251403941},{"$f":"VLOOKUP($C120,FactSum,'COS Factor Table'!M$139)*$D120","v":303.58708831659408},{"$f":"VLOOKUP($C120,FactSum,'COS Factor Table'!N$139)*$D120","v":48716.249055784268},{"$f":"VLOOKUP($C120,FactSum,'COS Factor Table'!O$139)*$D120","v":0.58929878029749727},{"$f":"VLOOKUP($C120,FactSum,'COS Factor Table'!P$139)*$D120","v":0.58929878029749727},0]
[null,"Total Account 451",null,{"$f":"IF(G157=0,SUM(D115:D120),\" Error\")","v":3919411.1099999994},{"$f":"SUM(E115:E120)","v":2745599.035065101},{"$f":"SUM(F115:F120)","v":476897.17980232643},89925.45450845336,13834.446107694996,26798.689835976667,21575.189860871691,2760.8508289004913,1210.9205604997301,{"$f":"SUM(M115:M120)","v":540807.19476252678},{"$f":"SUM(N115:N120)","v":1.0743338243480851},{"$f":"SUM(O115:O120)","v":1.0743338243480851},{"$f":"SUM(E123:O123)-D121","v":-3919411.1099999994}]
[]
[]
["454","Rent From Electric Prop"]
[null,"  75 All Other","F20",{"$f":"$F158","v":3278177.8899999997},{"$f":"VLOOKUP($C125,FactSum,'COS Factor Table'!F$139)*$D125","v":1579602.619244332},{"$f":"VLOOKUP($C125,FactSum,'COS Factor Table'!G$139)*D125","v":1021396.3295997292},{"$f":"VLOOKUP($C125,FactSum,'COS Factor Table'!H$139)*$D125","v":323995.05487078772},{"$f":"VLOOKUP($C125,FactSum,'COS Factor Table'!I$139)*$D125","v":2292.0221170671816},{"$f":"VLOOKUP($C125,FactSum,'COS Factor Table'!J$139)*$D125","v":0},{"$f":"VLOOKUP($C125,FactSum,'COS Factor Table'!K$139)*$D125","v":44272.970450022105},{"$f":"VLOOKUP($C125,FactSum,'COS Factor Table'!L$139)*$D125","v":691.46233825280399},{"$f":"VLOOKUP($C125,FactSum,'COS Factor Table'!M$139)*$D125","v":527.47043133919487},{"$f":"VLOOKUP($C125,FactSum,'COS Factor Table'!N$139)*$D125","v":305399.96094847034},{"$f":"VLOOKUP($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":3278177.8899999997},{"$f":"SUM(E125:E126)","v":1579602.619244332},1021396.3295997292,323995.05487078772,2292.0221170671816,0,44272.970450022105,691.46233825280399,527.47043133919487,{"$f":"SUM(M125:M126)","v":305399.96094847034},{"$f":"SUM(N125:N126)","v":0},{"$f":"SUM(O125:O126)","v":0},{"$f":"SUM(E129:O129)-D127","v":-3278177.8899999997}]
[]
[]
["456","Other Electric Revenues"]
[null,"  79 Other Electric Revenues","F10",{"$f":"$F163","v":-359935},{"$f":"VLOOKUP($C131,FactSum,'COS Factor Table'!F$139)*$D131","v":-119749.91059350883},{"$f":"VLOOKUP($C131,FactSum,'COS Factor Table'!G$139)*$D131","v":-98055.453506012316},{"$f":"VLOOKUP($C131,FactSum,'COS Factor Table'!H$139)*$D131","v":-32637.440352620139},{"$f":"VLOOKUP($C131,FactSum,'COS Factor Table'!I$139)*$D131","v":-672.51561159615335},{"$f":"VLOOKUP($C131,FactSum,'COS Factor Table'!J$139)*$D131","v":-67129.322389372188},{"$f":"VLOOKUP($C131,FactSum,'COS Factor Table'!K$139)*$D131","v":-2608.5243358353446},{"$f":"VLOOKUP($C131,FactSum,'COS Factor Table'!L$139)*$D131","v":-83.070432336184211},{"$f":"VLOOKUP($C131,FactSum,'COS Factor Table'!M$139)*$D131","v":-148.31977662681604},{"$f":"VLOOKUP($C131,FactSum,'COS Factor Table'!N$139)*$D131","v":-25043.251000744061},{"$f":"VLOOKUP($C131,FactSum,'COS Factor Table'!O$139)*$D131","v":-7059.4807011165631},{"$f":"VLOOKUP($C131,FactSum,'COS Factor Table'!P$139)*$D131","v":-6747.7113002313981},{"$f":"SUM(E131:O131)-D131","v":0}]
[null," 163 Billing Services","F40",{"$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},{"$f":"E131+E132","v":-119749.91059350883},-98055.453506012316,-32637.440352620139,-672.51561159615335,-67129.322389372188,-2608.5243358353446,-83.070432336184211,-148.31977662681604,{"$f":"M131+M132","v":-25043.251000744061},{"$f":"N131+N132","v":-7059.4807011165631},{"$f":"O131+O132","v":-6747.7113002313981},{"$f":"SUM(E135:O135)-D133","v":359935}]
[]
[]
[]
[]
[null,null,null,"305 Report"]
[null,null,null,"2013-06-30",null,"JAM Data"]
[]
[450,"Forfeited Discounts & Int"]
[null," Residential Discounts","F43",2455013.67,{"$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},{"$f":"E158*F160","v":3278177.8899999997}]
[null," Temp Service Connect","F44",0,{"$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$154","v":3278177.8899999997}]
[]
[456,"Other Electric Revenues"]
[null," Other Electric Revenues","F10",{"$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":28644835}]
[null,"Schedule 21 revenues - Distribution Voltage",null,null,null,{"$f":"T32-F173","v":180040}]
[null,"Schedule 21 revenues - Transmission Voltage",null,null,null,273745]
[null,"Schedule 31 revenues - Distribution Voltage",null,null,null,{"$f":"T21+T34-F175","v":2811600}]
[null,"Schedule 31 revenues - Transmission Voltage",null,null,null,1407869]
[null,null,null,null,null,{"$f":"SUM(F171:F175)","v":33318089}]
[]
[]
[null,"Calculation of Facility Charge Buyout Allocation by Schedule"]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K"]
[]
[null,null,null,null,"General","General","General","General"]
[null,"Customer",null,null,"Large Dist.","+1 MW","Transmission","Small Dist.",{"$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":14005.5},{"$f":"'Cust Factors'!F17","v":165.91666666666666},{"$f":"'Cust Factors'!H17","v":36},{"$f":"'Cust Factors'!L17","v":79444.194795390154},0,{"$f":"SUM(E187:I187)","v":93651.611462056826},{"$f":"J187/J194","v":0.92243034380281841},{"$f":"K187*$L$196","v":248149.56602199073}]
[null,null,null,"Revenues",{"$f":"E17","v":453658903},{"$f":"F17","v":78475285},{"$f":"H17","v":41939264},{"$f":"L17","v":131668291},null,{"$f":"SUM(E188:I188)","v":705741743}]
[]
[null,"Industrial",null,"Customers",{"$f":"'Cust Factors'!E18","v":1378.6127013477474},{"$f":"'Cust Factors'!F18","v":107.58333333333333},{"$f":"'Cust Factors'!H18","v":120.25},{"$f":"'Cust Factors'!L18","v":3223.9706319855854},{"$f":"'Cust Factors'!I19","v":3045},{"$f":"SUM(E190:I190)","v":7875.4166666666661},{"$f":"J190/J194","v":7.7569656197181591E-2},{"$f":"K190*$L$196","v":20867.566479274814}]
[null,null,null,"Revenues",{"$f":"E19","v":67292135},{"$f":"F19","v":83959788},{"$f":"H19","v":219855500},{"$f":"L19","v":6070644},{"$f":"I19","v":13948795.999999998},{"$f":"SUM(E191:I191)","v":391126863}]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J187+J190","v":101527.0281287235},{"$f":"K187+K190","v":1}]
[]
[null,"Commercial - FAC CHG Buyout Alloc. by Sch.",null,null,{"$f":"(E188/$J$188)*$L$187","v":159513.39284951772},{"$f":"(F188/$J$188)*$L$187","v":27593.107690389286},{"$f":"(G188/$J$188)*$L$187","v":14746.485189670437},{"$f":"(H188/$J$188)*$L$187","v":46296.580292413266},null,{"$f":"SUM(E196:I196)","v":248149.56602199073},null,{"$f":"F151","v":269017.13250126556}]
[null,"Industrial - FAC CHG Buyout Alloc. by Sch.",null,null,{"$f":"(E191/$J$191)*$L$190","v":3590.1985608307236},{"$f":"(F191/$J$191)*$L$190","v":4479.4582612849572},{"$f":"(G191/$J$191)*$L$190","v":11729.823993409022},{"$f":"(H191/$J$191)*$L$190","v":323.88357647020212},{"$f":"(I191/$J$191)*$L$190","v":744.20208727990791},{"$f":"SUM(E197:I197)","v":20867.56647927481}]
[]
[null,"Total By Schedule",null,null,{"$f":"E196+E197","v":163103.59141034845},32072.565951674245,26476.309183079458,46620.463868883468,744.20208727990791,269017.13250126556]

{"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$6","v":"12 Months Ended June 2015"}]
[null,"Transmission Direct Assignments"]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K"]
[]
[null,"Customers By","Account","Account","Account","Account","Account","Account","Account","Account","Account","Total"]
["Line","Rate Schedule","350","352","353","354","355","356","357","358","359"]
[]
[1,"Sch 9 - Cust 1",142188.56,null,null,null,344972.17,177705.88,0,0,0,{"$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$6","v":"12 Months Ended June 2015"}]
[null,"Distribution Direct Assignment Summary"]
[]
[]
[null,"A","B","C","D","E","F","G","H","I"]
[]
[null,null,null,null,null,"Demand",null,"Customer",null,"Meters"]
[null,null,null,"Total"]
[null,null,"FERC","Distribution"]
[null,"Line","Account","Investment","St Lighting","Primary","Secondary","Primary","Secondary"]
[]
[null,1,"360",{"$f":"Acct360","v":37492678.711491771},0,{"$f":"(+$D18-$E18)*1","v":37492678.711491771},0,0,0,0]
[null,{"$f":"B18+1","v":2},"361",{"$f":"Acct361","v":47792824.068109125},0,{"$f":"(+$D19-$E19)*1","v":47792824.068109125},0,0,0,0]
[null,3,"362",{"$f":"Acct362","v":460967339.7220633},0,{"$f":"(+$D20-$E20)*1","v":460967339.7220633},0,0,0,0]
[null,4,"364",{"$f":"Acct364","v":347528243.70670736},4019781,{"$f":"(+$D21-$E21)*Inputs!D35","v":342649691.54994059},{"$f":"(+$D21-$E21)*(1-Inputs!D35)","v":858771.15676675003},0,0,0]
[null,5,"365",{"$f":"Acct365","v":227300937.27825716},1702320,{"$f":"(+$D22-$E22)*Inputs!D36","v":139013867.96686205},{"$f":"(+$D22-$E22)*(1-Inputs!D36)","v":86584749.311395109},0,0,0]
[null,6,"366",{"$f":"Acct366","v":180027445.5603523},25971,{"$f":"(+$D23-$E23)*Inputs!D37","v":122185000.93156713},{"$f":"(+$D23-$E23)*(1-Inputs!D37)","v":57816473.628785163},0,0,0]
[null,7,"367",{"$f":"Acct367","v":492447044.19682282},1286359,{"$f":"(+$D24-$E24)*Inputs!D38","v":361101335.75670409},{"$f":"(+$D24-$E24)*(1-Inputs!D38)","v":130059349.4401187},0,0,0]
[null,8,"368",{"$f":"Acct368","v":461359804.94726652},0,{"$f":"(+$D25-$E25)*1","v":461359804.94726652},0,0,0,0]
[null,9,"369",{"$f":"Acct369","v":247394867.67844629},0,247394867.67844629,0,0,{"$f":"(+$D26-$E26)*1","v":247394867.67844629},0]
[null,10,"370",{"$f":"Acct370","v":77249232.033496663},0,77249232.033496663,0,0,0,{"$f":"(+$D27-$E27)","v":77249232.033496663}]
[null,11,"371",{"$f":"Acct371","v":4572361.285618715},{"$f":"D28","v":4572361.285618715},0,0,0,0,0]
[null,12,"372",{"$f":"Acct372","v":0},0,0,0,0,0,0]
[null,13,"373",{"$f":"Acct373","v":24417796.74786067},{"$f":"D30","v":24417796.74786067},0,0,0,0,0]
[null,14]
[null,15,"TOTAL",{"$f":"SUM(D18:D30)","v":2608550575.9364929},36024589.033479385,2297206643.3659477,275319343.53706574,0,247394867.67844629,77249232.033496663]

{"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$6","v":"12 Months Ended June 2015"}]
[null,"NPC Monthly Allocation Factors"]
[]
[null,null,null,{"$f":"+Inputs!F$28","v":"2014-07-01"},{"$f":"+Inputs!F29","v":"2014-08-01"},{"$f":"+Inputs!F30","v":"2014-09-01"},{"$f":"+Inputs!F31","v":"2014-10-01"},{"$f":"+Inputs!F32","v":"2014-11-01"},{"$f":"+Inputs!F33","v":"2014-12-01"},{"$f":"+Inputs!F34","v":"2015-01-01"},{"$f":"+Inputs!F35","v":"2015-02-01"},{"$f":"+Inputs!F36","v":"2015-03-01"},{"$f":"+Inputs!F37","v":"2015-04-01"},{"$f":"+Inputs!F38","v":"2015-05-01"},{"$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$79","v":0.4262831716003761},{"$f":"D257*$C258","v":14611942.17503389},16174009.181640415,15497039.484835953,13804570.010024035,12873315.102880511,12141782.557041157,13324431.197518537,11817688.033034381,10694213.718548533,9375811.0876921508,9380831.375405468,9534757.7610407006,149230391.68469575]
[]
["F86","Non Firm Sales","SE",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D260:O260)","v":0}]
[null,"Utah Share",{"$f":"+'JAM Download'!J$80","v":0.41971722672390366},{"$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":0.4262831716003761},{"$f":"D263*$C264","v":21431908.404930882},19640351.044470403,15339404.444136959,16860647.259016853,18072254.042529095,19318589.890214555,18987458.948381562,17000373.845782027,19987277.526432298,20195749.840253931,21856993.264011841,21446851.02004949,230137859.53020987]
[]
["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":0.41692788828122818},{"$f":"D266*$C267","v":845356.3154328058},{"$f":"E266*$C267","v":830440.3033016565},755473.33356558543,0,0,0,0,0,0,0,0,0,{"$f":"P266*$C267","v":2431269.952300048}]
[]
["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",{"$f":"+'JAM Download'!J80","v":0.41971722672390366},{"$f":"D269*$C270","v":1403160.2576514727},1375804.4514629811,1393608.6450461145,1473892.1708097868,1577421.8582361783,1811761.8132346168,1907267.611100503,1673808.7311104315,1796874.8020576979,1598728.0787910572,1576501.7275323598,1457202.296772761,19046032.443805959]
[]
["F90","Coal (Non-Seasonal)","SE",{"$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":0.41971722672390366},{"$f":"D272*$C273","v":29731185.010964874},30360581.643194135,28192056.045444418,28244703.31657932,27718519.342161074,29537470.915790696,27845996.627058756,25359141.547612112,24874948.034192059,23180766.186233308,23141737.356399193,24265596.138998847,322452702.1646288]
[]
["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":0.4197172267239036},{"$f":"D275*$C276","v":1794755.5263701847},2032589.4628060088,1970345.0628413509,2024875.1853423836,2096531.2234470914,2106874.4244352668,2170274.9521391629,2039622.9056908372,2207934.9010167089,1307009.4831863567,1761007.7646012029,1724224.4560334613,{"$f":"P275*$C276","v":23236045.347910024}]
[]
["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",{"$f":"+'JAM Download'!J80","v":0.41971722672390366},{"$f":"D278*$C279","v":15092905.073486993},16997463.144664068,13826580.185845964,10586779.96298331,9169778.1188936345,8831414.6594875026,10309025.684989912,9909930.0908234604,9457158.0173218511,6312839.2486457704,6456420.7253784509,7728517.8457664261,124678812.75828733]
[]
["F93","Seasonal CT Gas","SSECT",{"$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",{"$f":"+'JAM Download'!J80","v":0.41971722672390366},{"$f":"D284*$C285","v":131376.77368616292},131414.06170035887,131245.02753781309,139852.68472338741,139488.73649978652,144090.64689032052,144111.0958158029,130162.22216582425,144111.0958158029,130840.1746134623,83139.813408742659,127143.62460134424,1576975.957458809]
[]
["F95","Firm Wheeling","SG",{"$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":0.4262831716003761},{"$f":"D287*$C288","v":5460536.8649846092},5474069.6505502341,4897600.2675775681,5025754.9710486699,5250354.1106784986,5387535.8718480449,5307187.5472224103,5317724.499914662,5342375.0063655293,5021059.8029400297,5002186.9680837663,5337230.1947674844,62823615.755981512]
[]
["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",{"$f":"+'JAM Download'!J80","v":0.41971722672390366},{"$f":"D290*$C291","v":383.82183428624063},407.02090653067359,969.91908291232164,685.25107838044528,497.00668501481698,3303.4750918514565,3519.536286389934,2402.5048465005907,1204.1440440979484,627.11957093162187,538.04705516110698,830.88510734150009,15368.731589398658]
[]
[null,"Total Net Power Costs",null,{"$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,{"$f":"-P257-P260+P263+P266+P269+P272+P275+P278+P281+P284+P287+P290","v":1521859577.9245815}]
[null,"Utah Share",null,61279625.874308378,60669111.601415955,51010243.446242735,50552620.791558057,51151529.336249866,54999259.139951698,53350410.805475965,49615478.31491147,53117669.808697522,48371808.846542694,50497694.291065253,52552838.701056443,{"$f":"-P258-P261+P264+P267+P270+P273+P276+P279+P282+P285+P288+P291","v":637168290.95747614}]
[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$104","v":1633020.6231},{"$f":"+'Demand Factors'!E$104","v":1625255.9479799999},{"$f":"+'Demand Factors'!F$104","v":1548625.4751599999},{"$f":"+'Demand Factors'!G$104","v":989828.71667999995},{"$f":"+'Demand Factors'!H$104","v":1371170.93814},{"$f":"+'Demand Factors'!I$104","v":1380624.6392999999},{"$f":"+'Demand Factors'!J$104","v":1235140.4804399998},{"$f":"+'Demand Factors'!K$104","v":815798.47625999991},{"$f":"+'Demand Factors'!L$104","v":738134.10809999995},{"$f":"+'Demand Factors'!M$104","v":720836.45549999992},{"$f":"+'Demand Factors'!N$104","v":1337978.38338},{"$f":"+'Demand Factors'!O$104","v":1802387.8744199998},{"$f":"SUM(D315:O315)","v":15198802.118460001}]
[null,"GS Dist - Large","Sch 6",{"$f":"+'Demand Factors'!D$109","v":1130813},{"$f":"+'Demand Factors'!E$109","v":1049273},{"$f":"+'Demand Factors'!F$109","v":1159367},{"$f":"+'Demand Factors'!G$109","v":977700},{"$f":"+'Demand Factors'!H$109","v":811117},{"$f":"+'Demand Factors'!I$109","v":889572},{"$f":"+'Demand Factors'!J$109","v":823213},{"$f":"+'Demand Factors'!K$109","v":920126},{"$f":"+'Demand Factors'!L$109","v":921414},{"$f":"+'Demand Factors'!M$109","v":916122},{"$f":"+'Demand Factors'!N$109","v":1073826},{"$f":"+'Demand Factors'!O$109","v":1125254},{"$f":"SUM(D316:O316)","v":11797797}]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"+'Demand Factors'!D$110","v":365891},{"$f":"+'Demand Factors'!E$110","v":333506},{"$f":"+'Demand Factors'!F$110","v":324613},{"$f":"+'Demand Factors'!G$110","v":328329},{"$f":"+'Demand Factors'!H$110","v":302026},{"$f":"+'Demand Factors'!I$110","v":296655},{"$f":"+'Demand Factors'!J$110","v":288408},{"$f":"+'Demand Factors'!K$110","v":294175},{"$f":"+'Demand Factors'!L$110","v":284713},{"$f":"+'Demand Factors'!M$110","v":325529},{"$f":"+'Demand Factors'!N$110","v":351491},{"$f":"+'Demand Factors'!O$110","v":339788},3835124]
[null,"ST Lighting","Sch 7,11,12",{"$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$123","v":18019.00079102545},{"$f":"+'Demand Factors'!I$105+'Demand Factors'!I$111+'Demand Factors'!I$122+'Demand Factors'!I$123","v":16685.50079109997},{"$f":"+'Demand Factors'!J$105+'Demand Factors'!J$111+'Demand Factors'!J$122+'Demand Factors'!J$123","v":17683.593718784032},{"$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$123","v":0},52388.095300909452]
[null,"GS Trans","Sch 9",{"$f":"+'Demand Factors'!D$112","v":651811.62914999994},{"$f":"+'Demand Factors'!E$112","v":630059.0313899999},{"$f":"+'Demand Factors'!F$112","v":636644.0298299999},{"$f":"+'Demand Factors'!G$112","v":628380.4614899999},{"$f":"+'Demand Factors'!H$112","v":678072.38606999989},{"$f":"+'Demand Factors'!I$112","v":586910.4016499999},{"$f":"+'Demand Factors'!J$112","v":630306.12521999993},{"$f":"+'Demand Factors'!K$112","v":628015.55498999998},{"$f":"+'Demand Factors'!L$112","v":626898.94109999994},{"$f":"+'Demand Factors'!M$112","v":636187.37540999998},{"$f":"+'Demand Factors'!N$112","v":646584.08288999996},{"$f":"+'Demand Factors'!O$112","v":648074.98658999999},7627945.0057800002]
[null,"Irrigation","Sch 10",{"$f":"+'Demand Factors'!D$119","v":62606.271599999993},{"$f":"+'Demand Factors'!E$119","v":58273.600499999993},{"$f":"+'Demand Factors'!F$119","v":47726.546759999997},{"$f":"+'Demand Factors'!G$119","v":14755.305059999999},{"$f":"+'Demand Factors'!H$119","v":4082.7304799999997},{"$f":"+'Demand Factors'!I$119","v":976.64021999999989},{"$f":"+'Demand Factors'!J$119","v":725.59853999999996},{"$f":"+'Demand Factors'!K$119","v":868.73633999999993},{"$f":"+'Demand Factors'!L$119","v":932.59781999999996},{"$f":"+'Demand Factors'!M$119","v":15344.372159999999},{"$f":"+'Demand Factors'!N$119","v":40249.248299999999},{"$f":"+'Demand Factors'!O$119","v":48877.154459999998},295418.80223999999]
[null,"Traffic Signals","Sch 12",{"$f":"+'Demand Factors'!D$124","v":739.91231999999991},{"$f":"+'Demand Factors'!E$124","v":721.1943},{"$f":"+'Demand Factors'!F$124","v":644.12009999999998},{"$f":"+'Demand Factors'!G$124","v":764.13563999999997},{"$f":"+'Demand Factors'!H$124","v":749.8218599999999},{"$f":"+'Demand Factors'!I$124","v":776.2473},{"$f":"+'Demand Factors'!J$124","v":912.77873999999997},{"$f":"+'Demand Factors'!K$124","v":917.18297999999993},{"$f":"+'Demand Factors'!L$124","v":880.84799999999996},{"$f":"+'Demand Factors'!M$124","v":735.50807999999995},{"$f":"+'Demand Factors'!N$124","v":820.28969999999993},{"$f":"+'Demand Factors'!O$124","v":660.63599999999997},9322.6750199999988]
[null,"Outdoor Lighting","Sch 12",{"$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$125","v":4349.0331089745459},{"$f":"+'Demand Factors'!I$125","v":3976.9911689000287},{"$f":"+'Demand Factors'!J$125","v":4082.1603612159652},{"$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$125","v":0},12408.184639090539]
[null,"GS Dist - Small","Sch 23",{"$f":"+'Demand Factors'!D$113","v":349041.52529999998},{"$f":"+'Demand Factors'!E$113","v":308305.60848},{"$f":"+'Demand Factors'!F$113","v":301407.46758},{"$f":"+'Demand Factors'!G$113","v":245389.93901999999},{"$f":"+'Demand Factors'!H$113","v":195017.54507999998},{"$f":"+'Demand Factors'!I$113","v":218954.58948},{"$f":"+'Demand Factors'!J$113","v":218539.48985999997},{"$f":"+'Demand Factors'!K$113","v":217895.36975999997},{"$f":"+'Demand Factors'!L$113","v":209213.51165999999},{"$f":"+'Demand Factors'!M$113","v":199793.94335999998},{"$f":"+'Demand Factors'!N$113","v":313318.73465999996},{"$f":"+'Demand Factors'!O$113","v":340760.45303999999},3117638.1772799999]
[null,"Customer 1","Cust 1",{"$f":"+'Demand Factors'!D$114","v":69749.270999999993},{"$f":"+'Demand Factors'!E$114","v":45649.803149999992},{"$f":"+'Demand Factors'!F$114","v":77252.791229999988},{"$f":"+'Demand Factors'!G$114","v":78119.183519999991},{"$f":"+'Demand Factors'!H$114","v":59393.224529999992},{"$f":"+'Demand Factors'!I$114","v":72206.655629999994},{"$f":"+'Demand Factors'!J$114","v":69356.214569999996},{"$f":"+'Demand Factors'!K$114","v":45378.729749999999},{"$f":"+'Demand Factors'!L$114","v":81093.692789999986},{"$f":"+'Demand Factors'!M$114","v":63588.606689999993},{"$f":"+'Demand Factors'!N$114","v":73771.58322},{"$f":"+'Demand Factors'!O$114","v":65028.423479999998},800588.17955999996]
[null,"Customer 2","Cust 2",{"$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$115","v":123030.83294999998},{"$f":"+'Demand Factors'!H$115","v":115271.87817},{"$f":"+'Demand Factors'!I$115","v":0},{"$f":"+'Demand Factors'!J$115","v":0},{"$f":"+'Demand Factors'!K$115","v":111332.97314999999},{"$f":"+'Demand Factors'!L$115","v":99204.523679999984},{"$f":"+'Demand Factors'!M$115","v":82277.032439999995},{"$f":"+'Demand Factors'!N$115","v":92349.494429999992},{"$f":"+'Demand Factors'!O$115","v":0},623466.7348199999]
[]
[null,"Total Utah",null,{"$f":"SUM(D315:D325)","v":4263673.2324700002},4051044.1858000001,4096280.4306599996,3386297.5743600004,3559269.5582299996,3467338.6655399995,{"$f":"SUM(J315:J325)","v":3288367.4414499998},3034508.0232299999,2962485.2231499995,2960414.2936399998,3930388.8165799999,4370831.5279899994,{"$f":"SUM(P315:P325)","v":43370898.973099999}]
[]
[]
[null,null,null,"Coin Peak  %'s"]
[]
[null,"Residential","Sch 1",{"$f":"D315/D$327","v":0.38300792158829922},0.4011943275457126,0.37805650794042017,0.29230411531894812,0.38523941941106421,0.39817992197337981,0.37560902254140033,0.26884044135485441,0.24916043541143632,0.24349174946513652,0.34041883534164757,0.41236727219473918]
[null,"GS Dist - Large","Sch 6",{"$f":"D316/D$327","v":0.26522037181186742},0.25901297341509733,0.28302920652656605,0.28872241099035195,0.22788861218012466,0.25655757507652027,0.25034094110754412,0.30322081634195081,0.31102737417885379,0.30945736276444447,0.2732111376539032,0.25744620738504354]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"D317/D$327","v":8.5815910378299484E-2},8.2325934920440574E-2,7.9245795178065431E-2,9.6958106247367573E-2,8.4856174858022118E-2,8.55569728299959E-2,8.7705527175766893E-2,9.6943226957387774E-2,9.6106133382588055E-2,0.10996062297744934,8.9429065775188984E-2,7.7739898649504174E-2]
[null,"ST Lighting","Sch 7,11,12",{"$f":"D318/D$327","v":0},0,0,0,5.0625558127118013E-3,4.8121924047766444E-3,5.3776209726083659E-3,0,0,0,0,0]
[null,"GS Trans","Sch 9",{"$f":"D319/D$327","v":0.15287560598831285},0.15553003188622982,0.15542003058795043,0.18556563553300889,0.19050886002778633,0.16926826545182461,0.19167752279595238,0.20695794843261803,0.21161251242746137,0.21489808935754426,0.16450893615472389,0.14827269878508179]
[null,"Irrigation","Sch 10",{"$f":"D320/D$327","v":1.4683646749291663E-2},1.4384834582714412E-2,1.1651191261900546E-2,4.3573562972500151E-3,1.1470697605804022E-3,2.816685401129973E-4,2.2065616234177545E-4,2.8628572847709825E-4,3.1480252212308829E-4,5.1831840539903655E-3,1.0240525855918397E-2,1.1182575706018343E-2]
[null,"Traffic Signals","Sch 12",{"$f":"D321/D$327","v":1.7353870234829402E-4},1.7802676715499181E-4,1.5724511807806534E-4,2.2565519515644434E-4,2.1066734276031657E-4,2.2387409332543757E-4,2.7757808585938064E-4,3.0225096555313414E-4,2.9733414132050847E-4,2.4844768571078964E-4,2.0870446621964727E-4,1.5114652572843608E-4]
[null,"Outdoor Lighting","Sch 12",{"$f":"D322/D$327","v":0},0,0,0,1.2218892213202561E-3,1.1469866524505348E-3,1.2413942279564548E-3,0,0,0,0,0]
[null,"GS Dist - Small","Sch 23",{"$f":"D323/D$327","v":8.1864042169525211E-2},7.6105219874099156E-2,7.3580769842809979E-2,7.2465556741975912E-2,5.479145141706572E-2,6.3147736809233843E-2,6.6458354715869389E-2,7.1805830827254544E-2,7.062094690806392E-2,6.7488507871762041E-2,7.9716982029434946E-2,7.7962385614232188E-2]
[null,"Customer 1","Cust 1",{"$f":"D324/D$327","v":1.6358962612055838E-2},{"$f":"E324/E$327","v":1.1268651008551039E-2},1.8859253544209347E-2,2.3069202219998124E-2,1.6686913862049783E-2,2.082480616838004E-2,2.1091382214700891E-2,1.4954229615678471E-2,2.7373534948394902E-2,2.1479631018743034E-2,1.8769538247412332E-2,1.4877815139652481E-2]
[null,"Customer 2","Cust 2",{"$f":"D325/D$327","v":0},{"$f":"E325/E$327","v":0},0,3.6331961455942759E-2,3.2386386106514481E-2,0,0,3.6688969776225745E-2,3.3486926079758193E-2,2.7792404805219221E-2,2.3496274475551061E-2,0]
[]
[null,"Total Utah",null,{"$f":"SUM(D332:D342)","v":1},{"$f":"SUM(E332:E342)","v":0.99999999999999989},0.99999999999999978,0.99999999999999978,1.0000000000000002,0.99999999999999989,1,1,1.0000000000000002,1,1,1.0000000000000002]
[]
[]
[]
[null,null,null,"MWH @ Input"]
[]
[null,"Residential","Sch 1",{"$f":"+'Energy Factor'!O$51+'Energy Factor'!O$52+'Energy Factor'!O$53","v":560034.16069298179},{"$f":"+'Energy Factor'!D$51+'Energy Factor'!D$52+'Energy Factor'!D$53","v":755322.13028254185},{"$f":"+'Energy Factor'!E$51+'Energy Factor'!E$52+'Energy Factor'!E$53","v":713630.24864691077},{"$f":"+'Energy Factor'!F$51+'Energy Factor'!F$52+'Energy Factor'!F$53","v":524714.66700672347},{"$f":"+'Energy Factor'!G$51+'Energy Factor'!G$52+'Energy Factor'!G$53","v":474545.95316642179},{"$f":"+'Energy Factor'!H$51+'Energy Factor'!H$52+'Energy Factor'!H$53","v":525163.57947822136},{"$f":"+'Energy Factor'!I$51+'Energy Factor'!I$52+'Energy Factor'!I$53","v":636989.95798243245},{"$f":"+'Energy Factor'!J$51+'Energy Factor'!J$52+'Energy Factor'!J$53","v":628755.02933082823},{"$f":"+'Energy Factor'!K$51+'Energy Factor'!K$52+'Energy Factor'!K$53","v":522644.78738645726},{"$f":"+'Energy Factor'!L$51+'Energy Factor'!L$52+'Energy Factor'!L$53","v":515843.29532834707},{"$f":"+'Energy Factor'!M$51+'Energy Factor'!M$52+'Energy Factor'!M$53","v":455396.94155360002},{"$f":"+'Energy Factor'!N$51+'Energy Factor'!N$52+'Energy Factor'!N$53","v":469134.16860415711},{"$f":"SUM(D350:O350)","v":6782174.9194596242}]
[null,"GS Dist - Large","Sch 6",{"$f":"+'Energy Factor'!O$57+'Energy Factor'!O$58","v":564430.52511393127},{"$f":"+'Energy Factor'!D$57+'Energy Factor'!D$58","v":626641.05533744779},{"$f":"+'Energy Factor'!E$57+'Energy Factor'!E$58","v":629002.97376219369},{"$f":"+'Energy Factor'!F$57+'Energy Factor'!F$58","v":580502.48111014685},{"$f":"+'Energy Factor'!G$57+'Energy Factor'!G$58","v":551917.83204052411},{"$f":"+'Energy Factor'!H$57+'Energy Factor'!H$58","v":522032.17172193364},{"$f":"+'Energy Factor'!I$57+'Energy Factor'!I$58","v":541448.49548126792},{"$f":"+'Energy Factor'!J$57+'Energy Factor'!J$58","v":544383.32199782331},{"$f":"+'Energy Factor'!K$57+'Energy Factor'!K$58","v":492493.99620755401},{"$f":"+'Energy Factor'!L$57+'Energy Factor'!L$58","v":532599.92644723621},{"$f":"+'Energy Factor'!M$57+'Energy Factor'!M$58","v":509796.17474721873},{"$f":"+'Energy Factor'!N$57+'Energy Factor'!N$58","v":545138.9774111947},{"$f":"SUM(D351:O351)","v":6640387.9313784717}]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"+'Energy Factor'!O$59+'Energy Factor'!O$60","v":203898.62864097278},{"$f":"+'Energy Factor'!D$59+'Energy Factor'!D$60","v":213356.3728841081},{"$f":"+'Energy Factor'!E$59+'Energy Factor'!E$60","v":216096.9611320183},{"$f":"+'Energy Factor'!F$59+'Energy Factor'!F$60","v":193294.89768052998},{"$f":"+'Energy Factor'!G$59+'Energy Factor'!G$60","v":200521.85674890998},{"$f":"+'Energy Factor'!H$59+'Energy Factor'!H$60","v":188432.14495886883},{"$f":"+'Energy Factor'!I$59+'Energy Factor'!I$60","v":191552.78728998799},{"$f":"+'Energy Factor'!J$59+'Energy Factor'!J$60","v":189325.82888130343},{"$f":"+'Energy Factor'!K$59+'Energy Factor'!K$60","v":171561.30947528375},{"$f":"+'Energy Factor'!L$59+'Energy Factor'!L$60","v":190365.76877614166},{"$f":"+'Energy Factor'!M$59+'Energy Factor'!M$60","v":197004.90306482531},{"$f":"+'Energy Factor'!N$59+'Energy Factor'!N$60","v":208802.80340283143},2364214.2629357814]
[null,"ST Lighting","Sch 7,11,12",{"$f":"+'Energy Factor'!O$69","v":7529.8057421574367},{"$f":"+'Energy Factor'!D$69","v":7777.1235340965604},{"$f":"+'Energy Factor'!E$69","v":7714.3647512046364},{"$f":"+'Energy Factor'!F$69","v":7655.186131496147},{"$f":"+'Energy Factor'!G$69","v":8018.7853454652895},{"$f":"+'Energy Factor'!H$69","v":7564.7306562101858},{"$f":"+'Energy Factor'!I$69","v":7538.3002290922932},{"$f":"+'Energy Factor'!J$69","v":7827.9507911923556},{"$f":"+'Energy Factor'!K$69","v":7397.9466326123993},{"$f":"+'Energy Factor'!L$69","v":8261.2080024471943},{"$f":"+'Energy Factor'!M$69","v":8110.1757338211255},{"$f":"+'Energy Factor'!N$69","v":8032.7936755908295},93428.371225386465]
[null,"GS Trans","Sch 9",{"$f":"+'Energy Factor'!O$61","v":444066.48329727165},{"$f":"+'Energy Factor'!D$61","v":445747.4907772757},{"$f":"+'Energy Factor'!E$61","v":447858.26210352598},{"$f":"+'Energy Factor'!F$61","v":432601.52448147099},{"$f":"+'Energy Factor'!G$61","v":446631.27891244832},{"$f":"+'Energy Factor'!H$61","v":429452.62506577111},{"$f":"+'Energy Factor'!I$61","v":433804.03132514714},{"$f":"+'Energy Factor'!J$61","v":451768.79529501952},{"$f":"+'Energy Factor'!K$61","v":412894.34863816039},{"$f":"+'Energy Factor'!L$61","v":453024.20010771917},{"$f":"+'Energy Factor'!M$61","v":447221.54334746156},{"$f":"+'Energy Factor'!N$61","v":454475.83044508478},5299546.413796355]
[null,"Irrigation","Sch 10",{"$f":"+'Energy Factor'!O$66","v":37519.310400000002},{"$f":"+'Energy Factor'!D$66","v":44679.901400000002},{"$f":"+'Energy Factor'!E$66","v":42034.309000000001},{"$f":"+'Energy Factor'!F$66","v":27286.771200000003},{"$f":"+'Energy Factor'!G$66","v":10899.403400000001},{"$f":"+'Energy Factor'!H$66","v":2918.8974000000003},{"$f":"+'Energy Factor'!I$66","v":721.52520000000004},{"$f":"+'Energy Factor'!J$66","v":535.67780000000005},{"$f":"+'Energy Factor'!K$66","v":579.40660000000003},{"$f":"+'Energy Factor'!L$66","v":688.72860000000003},{"$f":"+'Energy Factor'!M$66","v":10954.064400000001},{"$f":"+'Energy Factor'!N$66","v":28773.550400000004},207591.54580000002]
[null,"Traffic Signals","Sch 12",{"$f":"+'Energy Factor'!O$70","v":472.07316718000004},{"$f":"+'Energy Factor'!D$70","v":546.32138992},{"$f":"+'Energy Factor'!E$70","v":532.62771620000001},{"$f":"+'Energy Factor'!F$70","v":460.20954374000002},{"$f":"+'Energy Factor'!G$70","v":564.48305378000009},{"$f":"+'Energy Factor'!H$70","v":536.00139311999999},{"$f":"+'Energy Factor'!I$70","v":573.69999159999998},{"$f":"+'Energy Factor'!J$70","v":674.30902819999994},{"$f":"+'Energy Factor'!K$70","v":612.20647966000013},{"$f":"+'Energy Factor'!L$70","v":650.31066276000001},{"$f":"+'Energy Factor'!M$70","v":525.32500660000005},{"$f":"+'Energy Factor'!N$70","v":606.28997302000005},6753.8574057799997]
[null,"Outdoor Lighting","Sch 12",{"$f":"+'Energy Factor'!O$71","v":1433.982774982564},{"$f":"+'Energy Factor'!D$71","v":1421.2525035234398},{"$f":"+'Energy Factor'!E$71","v":1367.1865175553635},{"$f":"+'Energy Factor'!F$71","v":1383.499981063854},{"$f":"+'Energy Factor'!G$71","v":1737.1547565547116},{"$f":"+'Energy Factor'!H$71","v":1825.8006608098144},{"$f":"+'Energy Factor'!I$71","v":1796.854028827707},{"$f":"+'Energy Factor'!J$71","v":1806.8408568676452},{"$f":"+'Energy Factor'!K$71","v":1791.2474502276013},{"$f":"+'Energy Factor'!L$71","v":1653.0631521728071},{"$f":"+'Energy Factor'!M$71","v":1360.2054652188763},{"$f":"+'Energy Factor'!N$71","v":1594.1038308491709},19171.191978653555]
[null,"GS Dist - Small","Sch 23",{"$f":"+'Energy Factor'!O$62","v":123704.57504876},{"$f":"+'Energy Factor'!D$62","v":145136.74428448002},{"$f":"+'Energy Factor'!E$62","v":143296.63528726003},{"$f":"+'Energy Factor'!F$62","v":126712.80492106001},{"$f":"+'Energy Factor'!G$62","v":119329.38398168},{"$f":"+'Energy Factor'!H$62","v":113613.599093},{"$f":"+'Energy Factor'!I$62","v":125993.15350014},{"$f":"+'Energy Factor'!J$62","v":134067.43809818002},{"$f":"+'Energy Factor'!K$62","v":120872.38529984},{"$f":"+'Energy Factor'!L$62","v":126859.92281612},{"$f":"+'Energy Factor'!M$62","v":118437.29678372001},{"$f":"+'Energy Factor'!N$62","v":122522.86872874001},1520546.8078429799]
[null,"Customer 1","Cust 1",{"$f":"+'Energy Factor'!O$75","v":41348.435268200003},{"$f":"+'Energy Factor'!D$75","v":46848.750535200001},{"$f":"+'Energy Factor'!E$75","v":48086.057539599999},{"$f":"+'Energy Factor'!F$75","v":38181.2671682},{"$f":"+'Energy Factor'!G$75","v":47979.429546899999},{"$f":"+'Energy Factor'!H$75","v":44009.912194899996},{"$f":"+'Energy Factor'!I$75","v":47979.429546899999},{"$f":"+'Energy Factor'!J$75","v":45954.553408299995},{"$f":"+'Energy Factor'!K$75","v":50909.060039399999},{"$f":"+'Energy Factor'!L$75","v":44009.912194899996},{"$f":"+'Energy Factor'!M$75","v":51841.263183499999},{"$f":"+'Energy Factor'!N$75","v":52825.196739899999},559973.26736589998]
[null,"Customer 2","Cust 2",{"$f":"+'Energy Factor'!O$76","v":49924.381847260243},{"$f":"+'Energy Factor'!D$76","v":59495.452288386994},{"$f":"+'Energy Factor'!E$76","v":55635.525666948495},{"$f":"+'Energy Factor'!F$76","v":58862.708552445823},{"$f":"+'Energy Factor'!G$76","v":81580.719732430007},{"$f":"+'Energy Factor'!H$76","v":75162.649043269994},{"$f":"+'Energy Factor'!I$76","v":60545.348563692554},{"$f":"+'Energy Factor'!J$76","v":51814.107356364511},{"$f":"+'Energy Factor'!K$76","v":75372.263307989997},{"$f":"+'Energy Factor'!L$76","v":78243.170531889991},{"$f":"+'Energy Factor'!M$76","v":62830.524315709998},{"$f":"+'Energy Factor'!N$76","v":63738.13225671},773204.98346309853]
[]
[null,"Total Utah",null,{"$f":"SUM(D350:D360)","v":2034362.3619936977},2346972.5952169802,2305255.1521234168,1991656.0177768772,1943726.280685114,1910712.1116661045,{"$f":"SUM(J350:J360)","v":2048943.5831390882},2056913.852844079,1857128.9575171857,1952199.5066197338,1863478.4176016757,1955644.7154680782,24266993.552652031]
[]
[null,null,null,"MWH  %'s"]
[]
[null,"Residential","Sch 1",{"$f":"D350/D$362","v":0.27528731909105025},0.32182827009648635,0.30956670804512532,0.26345647156099755,0.24414237636338201,0.27485227956203656,0.3108870167164538,0.30567883456152212,0.28142622259532601,0.26423697658931306,0.24438004607517946,0.23988721718907471]
[null,"GS Dist - Large","Sch 6",{"$f":"D351/D$362","v":0.27744837186271137},0.26699973259786364,0.27285611884775812,0.29146723928668883,0.28394833034103295,0.27321341008653133,0.26425739582919144,0.26466024391109461,0.26519105968062345,0.27282043901826508,0.27357235261320273,0.27875154065533686]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"D352/D$362","v":0.10022729109142083},9.0907057593649948E-2,9.3741016447991474E-2,9.7052350383420763E-2,0.10316362892322016,9.8618804899163789E-2,9.3488561064487261E-2,9.2043635478230676E-2,9.2379858049623967E-2,9.75134806307595E-2,0.10571890782527739,0.10676929288398637]
[null,"ST Lighting","Sch 7,11,12",{"$f":"D353/D$362","v":3.7013099941438869E-3},3.3136831465122229E-3,3.3464255547151819E-3,3.8436286503133236E-3,4.125470455973293E-3,3.9591158762341677E-3,3.6791155652725316E-3,3.8056775106885044E-3,3.9835395397112266E-3,4.2317437200625127E-3,4.3521704663792363E-3,4.1074913106945408E-3]
[null,"GS Trans","Sch 9",{"$f":"D354/D$362","v":0.21828288391163586},0.18992445488527993,0.19427708975771935,0.21720694769589213,0.22978095390829525,0.22476050810778428,0.21172082769625936,0.21963428107130606,0.22232939019493991,0.23205835191103916,0.23999287521829327,0.23239181782377441]
[null,"Irrigation","Sch 10",{"$f":"D355/D$362","v":1.8442786349640611E-2},1.9037248875873346E-2,1.8234124305624631E-2,1.3700544148410727E-2,5.6074785366169149E-3,1.5276489755721376E-3,3.5214498141260964E-4,2.604279217913392E-4,3.1199050429681226E-4,3.5279621660828361E-4,5.8782888476369066E-3,1.4713076548320349E-2]
[null,"Traffic Signals","Sch 12",{"$f":"D356/D$362","v":2.3204969576676748E-4},2.3277706396460584E-4,2.3104935508305271E-4,2.3106878880304558E-4,2.9041283198631972E-4,2.8052441278169163E-4,2.7999794446319589E-4,3.278256049798284E-4,3.2965211014665622E-4,3.3311690764947679E-4,2.8190560278991644E-4,3.1002051048668427E-4]
[null,"Outdoor Lighting","Sch 12",{"$f":"D357/D$362","v":7.0488070452564069E-4},6.0556842735185129E-4,5.9307383666229766E-4,6.9464805604742025E-4,8.9372396402563885E-4,9.5556031160432171E-4,8.7696608321193167E-4,8.7842320395156086E-4,9.6452507671967915E-4,8.4676957788761746E-4,7.2992820972377071E-4,8.151295673701276E-4]
[null,"GS Dist - Small","Sch 23",{"$f":"D358/D$362","v":6.0807542136951526E-2},6.1839982529093812E-2,6.2160856751699099E-2,6.3621832178881552E-2,6.1392072107817275E-2,5.9461390546130526E-2,6.1491763139281723E-2,6.5178927115885771E-2,6.5085617673764293E-2,6.498307288058898E-2,6.3557106787504716E-2,6.2650883240524854E-2]
[null,"Customer 1","Cust 1",{"$f":"D359/D$362","v":2.0325009959227754E-2},1.99613538865667E-2,2.0859321145126588E-2,1.9170613212023745E-2,2.4684252110841694E-2,2.3033251281651318E-2,2.341666697986531E-2,2.2341506108658361E-2,2.7412775959005469E-2,2.2543757462117127E-2,2.7819620927094221E-2,2.7011653150534776E-2]
[null,"Customer 2","Cust 2",{"$f":"D360/D$362","v":2.4540555202925498E-2},2.5349870897357699E-2,2.4134215952495104E-2,2.9554656038520876E-2,4.1971300456808601E-2,3.9337505940510102E-2,2.9549544000100739E-2,2.5190217511891197E-2,4.0585368615842346E-2,4.0079495085709432E-2,3.371679742691832E-2,3.2591877119896216E-2]
[]
[null,"Total Utah",null,{"$f":"SUM(D366:D376)","v":0.99999999999999989},{"$f":"SUM(E366:E376)","v":1.0000000000000002},1.0000000000000004,0.99999999999999989,1,1.0000000000000002,1,1,0.99999999999999989,1.0000000000000004,0.99999999999999989,0.99999999999999989]
[]
[]
[]
[]
[]
[{"$f":"+A257","v":"F85"},{"$f":"+B257&\" - \"&B258","v":"Firm Sales - Utah Share"},null,{"$f":"D258","v":14611942.17503389},16174009.181640415,15497039.484835953,13804570.010024035,12873315.102880511,12141782.557041157,13324431.197518537,11817688.033034381,10694213.718548533,9375811.0876921508,9380831.375405468,9534757.7610407006,{"$f":"SUM(D384:O384)","v":149230391.68469572}]
[null,{"$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$366))","v":5202987.7991407393},{"$f":"E384*(($C386*$E$332)+($C387*$E$366))","v":6168003.9018728109},{"$f":"F384*(($C386*$F$332)+($C387*$F$366))","v":5593409.347730414},{"$f":"G384*(($C386*$G$332)+($C387*$G$366))","v":3935575.2946683429},{"$f":"H384*(($C386*$H$332)+($C387*$H$366))","v":4505211.762319996},{"$f":"I384*(($C386*$I$332)+($C387*$I$366))","v":4460259.6768226279},{"$f":"J384*(($C386*$J$332)+($C387*$J$366))","v":4789180.5996251041},{"$f":"K384*(($C386*$K$332)+($C387*$K$366))","v":3285908.6262336066},{"$f":"L384*(($C386*$L$332)+($C387*$L$366))","v":2750839.2524819379},{"$f":"M384*(($C386*$M$332)+($C387*$M$366))","v":2331558.477018673},{"$f":"N384*(($C386*$N$332)+($C387*$N$366))","v":2968180.7694502063},{"$f":"O384*(($C386*$O$332)+($C387*$O$366))","v":3520683.1631854759},{"$f":"SUM(D390:O390)","v":49511798.670549929},{"$f":"+P390/P401","v":0.33178093357257871}]
[null,"GS Dist - Large","Sch 6",{"$f":"D384*(($C386*$D$333)+($C387*$D$367))","v":3920053.4439708055},{"$f":"E384*(($C386*$E$333)+($C387*$E$367))","v":4221572.6892681718},{"$f":"F384*(($C386*$F$333)+($C387*$F$367))","v":4346701.6035436867},{"$f":"G384*(($C386*$G$333)+($C387*$G$367))","v":3995161.5295748161},{"$f":"H384*(($C386*$H$333)+($C387*$H$367))","v":3114100.5170688899},{"$f":"I384*(($C386*$I$333)+($C387*$I$367))","v":3165624.1716902475},{"$f":"J384*(($C386*$J$333)+($C387*$J$367))","v":3382007.8565725046},{"$f":"K384*(($C386*$K$333)+($C387*$K$367))","v":3469444.8088104166},{"$f":"L384*(($C386*$L$333)+($C387*$L$367))","v":3203647.3759589558},{"$f":"M384*(($C386*$M$333)+($C387*$M$367))","v":2815538.5540052601},{"$f":"N384*(($C386*$N$333)+($C387*$N$367))","v":2563794.7363698231},{"$f":"O384*(($C386*$O$333)+($C387*$O$367))","v":2505472.5218526595},{"$f":"SUM(D391:O391)","v":40703119.808686234},{"$f":"+P391/P401","v":0.27275355474966922}]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"D384*(($C386*$D$334)+($C387*$D$368))","v":1306581.6855562346},{"$f":"E384*(($C386*$E$334)+($C387*$E$368))","v":1366238.2165166549},{"$f":"F384*(($C386*$F$334)+($C387*$F$368))","v":1284233.4709720719},{"$f":"G384*(($C386*$G$334)+($C387*$G$368))","v":1338790.2156746795},{"$f":"H384*(($C386*$H$334)+($C387*$H$368))","v":1151299.6836006471},{"$f":"I384*(($C386*$I$334)+($C387*$I$368))","v":1078462.6415355944},{"$f":"J384*(($C386*$J$334)+($C387*$J$368))","v":1187890.1717863914},{"$f":"K384*(($C386*$K$334)+($C387*$K$368))","v":1131169.3522005596},{"$f":"L384*(($C386*$L$334)+($C387*$L$368))","v":1017817.1338605098},{"$f":"M384*(($C386*$M$334)+($C387*$M$368))","v":1001794.5143154615},{"$f":"N384*(($C386*$N$334)+($C387*$N$368))","v":877122.05144805927},{"$f":"O384*(($C386*$O$334)+($C387*$O$368))","v":810428.16248476226},13551827.299951628,{"$f":"+P392/P401","v":9.081144361387769E-2}]
[null,"ST Lighting","Sch 7,11,12",{"$f":"D384*(($C386*$D$335)+($C387*$D$369))","v":13520.831901576375},{"$f":"E384*(($C386*$E$335)+($C387*$E$369))","v":13398.885409183948},{"$f":"F384*(($C386*$F$335)+($C387*$F$369))","v":12964.922238621308},{"$f":"G384*(($C386*$G$335)+($C387*$G$369))","v":13264.910198946116},{"$f":"H384*(($C386*$H$335)+($C387*$H$369))","v":62156.027434060852},{"$f":"I384*(($C386*$I$335)+($C387*$I$369))","v":55839.126372923442},{"$f":"J384*(($C386*$J$335)+($C387*$J$369))","v":65995.836046188007},{"$f":"K384*(($C386*$K$335)+($C387*$K$369))","v":11243.577393912903},{"$f":"L384*(($C386*$L$335)+($C387*$L$369))","v":10650.205798490077},{"$f":"M384*(($C386*$M$335)+($C387*$M$369))","v":9919.0074227084333},{"$f":"N384*(($C386*$N$335)+($C387*$N$369))","v":10206.744315530847},{"$f":"O384*(($C386*$O$335)+($C387*$O$369))","v":9790.9836632630031},288951.05819540529,{"$f":"+P393/P401","v":1.9362748762726634E-3}]
[null,"GS Trans","Sch 9",{"$f":"D384*(($C386*$D$336)+($C387*$D$370))","v":2472741.3553849836},{"$f":"E384*(($C386*$E$336)+($C387*$E$370))","v":2654618.0920946724},{"$f":"F384*(($C386*$F$336)+($C387*$F$370))","v":2559092.695810508},{"$f":"G384*(($C386*$G$336)+($C387*$G$370))","v":2670852.4844104117},{"$f":"H384*(($C386*$H$336)+($C387*$H$370))","v":2578871.0948466752},{"$f":"I384*(($C386*$I$336)+($C387*$I$370))","v":2223662.158906383},{"$f":"J384*(($C386*$J$336)+($C387*$J$370))","v":2620760.373884215},{"$f":"K384*(($C386*$K$336)+($C387*$K$370))","v":2483215.706665243},{"$f":"L384*(($C386*$L$336)+($C387*$L$370))","v":2291681.5787285236},{"$f":"M384*(($C386*$M$336)+($C387*$M$370))","v":2055066.7339015135},{"$f":"N384*(($C386*$N$336)+($C387*$N$370))","v":1720256.1157914903},{"$f":"O384*(($C386*$O$336)+($C387*$O$370))","v":1614258.1212680289},27945076.511692647,{"$f":"+P394/P401","v":0.18726129574689407}]
[null,"Irrigation","Sch 10",{"$f":"D384*(($C386*$D$337)+($C387*$D$371))","v":228288.67983631883},{"$f":"E384*(($C386*$E$337)+($C387*$E$371))","v":251472.49449078841},{"$f":"F384*(($C386*$F$337)+($C387*$F$371))","v":206062.96435720427},{"$f":"G384*(($C386*$G$337)+($C387*$G$371))","v":92396.102766045442},{"$f":"H384*(($C386*$H$337)+($C387*$H$371))","v":29121.652388330123},{"$f":"I384*(($C386*$I$337)+($C387*$I$371))","v":7202.0640466293216},{"$f":"J384*(($C386*$J$337)+($C387*$J$371))","v":3378.1212841695406},{"$f":"K384*(($C386*$K$337)+($C387*$K$371))","v":3306.8405542946311},{"$f":"L384*(($C386*$L$337)+($C387*$L$371))","v":3359.0473708187674},{"$f":"M384*(($C386*$M$337)+($C387*$M$371))","v":37274.35356205696},{"$f":"N384*(($C386*$N$337)+($C387*$N$371))","v":85834.293801289765},{"$f":"O384*(($C386*$O$337)+($C387*$O$371))","v":115038.76807800854},1062735.3825359545,{"$f":"+P395/P401","v":7.1214406833520561E-3}]
[null,"Traffic Signals","Sch 12",{"$f":"D384*(($C386*$D$338)+($C387*$D$372))","v":2749.4772969523206},{"$f":"E384*(($C386*$E$338)+($C387*$E$372))","v":3100.7895173666566},{"$f":"F384*(($C386*$F$338)+($C387*$F$372))","v":2722.7705974070905},{"$f":"G384*(($C386*$G$338)+($C387*$G$372))","v":3133.7560227878544},{"$f":"H384*(($C386*$H$338)+($C387*$H$372))","v":2968.6342879500139},{"$f":"I384*(($C386*$I$338)+($C387*$I$372))","v":2890.1895264683908},{"$f":"J384*(($C386*$J$338)+($C387*$J$372))","v":3706.6309168407752},{"$f":"K384*(($C386*$K$338)+($C387*$K$372))","v":3647.4658961658629},{"$f":"L384*(($C386*$L$338)+($C387*$L$372))","v":3266.1586694966832},{"$f":"M384*(($C386*$M$338)+($C387*$M$372))","v":2527.8592238584288},{"$f":"N384*(($C386*$N$338)+($C387*$N$372))","v":2129.4932845639482},{"$f":"O384*(($C386*$O$338)+($C387*$O$372))","v":1819.8517490438362},34663.076988901863,{"$f":"+P396/P401","v":2.3227893861017538E-4}]
[null,"Outdoor Lighting","Sch 12",{"$f":"D384*(($C386*$D$339)+($C387*$D$373))","v":2574.9190237064527},{"$f":"E384*(($C386*$E$339)+($C387*$E$373))","v":2448.6173260250971},{"$f":"F384*(($C386*$F$339)+($C387*$F$373))","v":2297.7221660446939},{"$f":"G384*(($C386*$G$339)+($C387*$G$373))","v":2397.3294305084282},{"$f":"H384*(($C386*$H$339)+($C387*$H$373))","v":14673.621276126094},{"$f":"I384*(($C386*$I$339)+($C387*$I$373))","v":13345.39827832174},{"$f":"J384*(($C386*$J$339)+($C387*$J$373))","v":15326.922544130493},{"$f":"K384*(($C386*$K$339)+($C387*$K$373))","v":2595.2328463195199},{"$f":"L384*(($C386*$L$339)+($C387*$L$373))","v":2578.7093268349172},{"$f":"M384*(($C386*$M$339)+($C387*$M$373))","v":1984.7878992697815},{"$f":"N384*(($C386*$N$339)+($C387*$N$373))","v":1711.8333628925727},{"$f":"O384*(($C386*$O$339)+($C387*$O$373))","v":1943.0157421840181},63878.109222363819,{"$f":"+P397/P401","v":4.280502684555697E-4}]
[null,"GS Dist - Small","Sch 23",{"$f":"D384*(($C386*$D$340)+($C387*$D$374))","v":1119273.5601744968},{"$f":"E384*(($C386*$E$340)+($C387*$E$374))","v":1173245.0050653433},{"$f":"F384*(($C386*$F$340)+($C387*$F$374))","v":1096040.3845570676},{"$f":"G384*(($C386*$G$340)+($C387*$G$374))","v":969834.89763982443},{"$f":"H384*(($C386*$H$340)+($C387*$H$374))","v":726590.58654271532},{"$f":"I384*(($C386*$I$340)+($C387*$I$374))","v":755536.3856178408},{"$f":"J384*(($C386*$J$340)+($C387*$J$374))","v":868975.52297477878},{"$f":"K384*(($C386*$K$340)+($C387*$K$374))","v":829000.23749785859},{"$f":"L384*(($C386*$L$340)+($C387*$L$374))","v":740436.50078257232},{"$f":"M384*(($C386*$M$340)+($C387*$M$374))","v":626886.87910343253},{"$f":"N384*(($C386*$N$340)+($C387*$N$374))","v":709913.30000132287},{"$f":"O384*(($C386*$O$340)+($C387*$O$374))","v":706854.59478182346},10322587.854739077,{"$f":"+P398/P401","v":6.9172155471851571E-2}]
[null,"Customer 1","Cust 1",{"$f":"D384*(($C386*$D$341)+($C387*$D$375))","v":253524.12935598192},{"$f":"E384*(($C386*$E$341)+($C387*$E$375))","v":217408.22891758036},{"$f":"F384*(($C386*$F$341)+($C387*$F$375))","v":300011.3784750835},{"$f":"G384*(($C386*$G$341)+($C387*$G$375))","v":305005.83089614287},{"$f":"H384*(($C386*$H$341)+($C387*$H$375))","v":240553.96405604586},{"$f":"I384*(($C386*$I$341)+($C387*$I$375))","v":259553.88337762488},{"$f":"J384*(($C386*$J$341)+($C387*$J$375))","v":288776.44539736601},{"$f":"K384*(($C386*$K$341)+($C387*$K$375))","v":198549.55262440295},{"$f":"L384*(($C386*$L$341)+($C387*$L$375))","v":292843.34590879281},{"$f":"M384*(($C386*$M$341)+($C387*$M$375))","v":203883.22479169047},{"$f":"N384*(($C386*$N$341)+($C387*$N$375))","v":197298.19818109195},{"$f":"O384*(($C386*$O$341)+($C387*$O$375))","v":170779.66490649799},2928187.8468883019,{"$f":"+P399/P401","v":1.9621926966962463E-2}]
[null,"Customer 2","Cust 2",{"$f":"D384*(($C386*$D$342)+($C387*$D$376))","v":89646.293392093605},{"$f":"E384*(($C386*$E$342)+($C387*$E$376))","v":102502.26116181564},{"$f":"F384*(($C386*$F$342)+($C387*$F$376))","v":93502.224387843584},{"$f":"G384*(($C386*$G$342)+($C387*$G$376))","v":478157.6587415277},{"$f":"H384*(($C386*$H$342)+($C387*$H$376))","v":447767.55905907683},{"$f":"I384*(($C386*$I$342)+($C387*$I$376))","v":119406.86086649711},{"$f":"J384*(($C386*$J$342)+($C387*$J$376))","v":98432.716486847246},{"$f":"K384*(($C386*$K$342)+($C387*$K$376))","v":399606.63231159979},{"$f":"L384*(($C386*$L$342)+($C387*$L$376))","v":377094.40966160054},{"$f":"M384*(($C386*$M$342)+($C387*$M$376))","v":289376.69644822663},{"$f":"N384*(($C386*$N$342)+($C387*$N$376))","v":244383.83939919752},{"$f":"O384*(($C386*$O$342)+($C387*$O$376))","v":77688.913328953815},2817566.06524528,{"$f":"+P400/P401","v":1.8880645111475872E-2}]
[null,"Total",null,{"$f":"SUM(D390:D400)","v":14611942.175033888},{"$f":"SUM(E390:E400)","v":16174009.181640413},15497039.484835954,13804570.010024035,12873315.102880513,12141782.557041159,13324431.197518537,11817688.033034379,10694213.718548533,9375811.0876921527,9380831.3754054699,9534757.7610407006,149230391.68469572,{"$f":"+P401/P401","v":1}]
[null,"check",null,{"$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":21431908.404930882},{"$f":"E264","v":19640351.044470403},15339404.444136959,16860647.259016853,18072254.042529095,19318589.890214555,18987458.948381562,17000373.845782027,19987277.526432298,20195749.840253931,21856993.264011841,21446851.02004949,{"$f":"SUM(D424:O424)","v":230137859.53020987}]
[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$366))","v":7631426.1723321266},{"$f":"E424*(($C426*$E$332)+($C427*$E$366))","v":7489903.1227184348},{"$f":"F424*(($C426*$F$332)+($C427*$F$366))","v":5536513.492813197},{"$f":"G424*(($C426*$G$332)+($C427*$G$366))","v":4806839.0943376226},{"$f":"H424*(($C426*$H$332)+($C427*$H$366))","v":6324659.2531413231},{"$f":"I424*(($C426*$I$332)+($C427*$I$366))","v":7096645.5786534129},{"$f":"J424*(($C426*$J$332)+($C427*$J$366))","v":6824634.2889820412},{"$f":"K424*(($C426*$K$332)+($C427*$K$366))","v":4726954.6219953801},{"$f":"L424*(($C426*$L$332)+($C427*$L$366))","v":5141265.0819383888},{"$f":"M424*(($C426*$M$332)+($C427*$M$366))","v":5022239.8147084611},{"$f":"N424*(($C426*$N$332)+($C427*$N$366))","v":6915752.3984848857},{"$f":"O424*(($C426*$O$332)+($C427*$O$366))","v":7919190.9413956609},{"$f":"SUM(D430:O430)","v":75436023.861500934},{"$f":"+P430/P441","v":0.32778624088836}]
[null,"GS Dist - Large","Sch 6",{"$f":"D424*(($C426*$D$333)+($C427*$D$367))","v":5749696.0600599488},{"$f":"E424*(($C426*$E$333)+($C427*$E$367))","v":5126321.4114588862},{"$f":"F424*(($C426*$F$333)+($C427*$F$367))","v":4302487.1918264385},{"$f":"G424*(($C426*$G$333)+($C427*$G$367))","v":4879616.6229039915},{"$f":"H424*(($C426*$H$333)+($C427*$H$367))","v":4371742.259757732},{"$f":"I424*(($C426*$I$333)+($C427*$I$367))","v":5036772.3875905965},{"$f":"J424*(($C426*$J$333)+($C427*$J$367))","v":4819397.8705622721},{"$f":"K424*(($C426*$K$333)+($C427*$K$367))","v":4990981.1988783982},{"$f":"L424*(($C426*$L$333)+($C427*$L$367))","v":5987554.6613640133},{"$f":"M424*(($C426*$M$333)+($C427*$M$367))","v":6064745.9478918575},{"$f":"N424*(($C426*$N$333)+($C427*$N$367))","v":5973547.7635874413},{"$f":"O424*(($C426*$O$333)+($C427*$O$367))","v":5635643.5326089142},{"$f":"SUM(D431:O431)","v":62938506.908490494},{"$f":"+P431/P441","v":0.27348176018048276}]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"D424*(($C426*$D$334)+($C427*$D$368))","v":1916414.578771523},{"$f":"E424*(($C426*$E$334)+($C427*$E$368))","v":1659044.3273160516},{"$f":"F424*(($C426*$F$334)+($C427*$F$368))","v":1271170.318125247},{"$f":"G424*(($C426*$G$334)+($C427*$G$368))","v":1635173.6826226988},{"$f":"H424*(($C426*$H$334)+($C427*$H$368))","v":1616256.5892959938},{"$f":"I424*(($C426*$I$334)+($C427*$I$368))","v":1715924.114590697},{"$f":"J424*(($C426*$J$334)+($C427*$J$368))","v":1692756.3764358317},{"$f":"K424*(($C426*$K$334)+($C427*$K$368))","v":1627247.3783827666},{"$f":"L424*(($C426*$L$334)+($C427*$L$368))","v":1902280.435105144},{"$f":"M424*(($C426*$M$334)+($C427*$M$368))","v":2157892.3906661002},{"$f":"N424*(($C426*$N$334)+($C427*$N$368))","v":2043662.2302453271},{"$f":"O424*(($C426*$O$334)+($C427*$O$368))","v":1822923.2979869684},21060745.719544347,{"$f":"+P432/P441","v":9.1513607376624312E-2}]
[null,"ST Lighting","Sch 7,11,12",{"$f":"D424*(($C426*$D$335)+($C427*$D$369))","v":19831.534193186762},{"$f":"E424*(($C426*$E$335)+($C427*$E$369))","v":16270.475061911327},{"$f":"F424*(($C426*$F$335)+($C427*$F$369))","v":12833.043756492887},{"$f":"G424*(($C426*$G$335)+($C427*$G$369))","v":16201.516716895996},{"$f":"H424*(($C426*$H$335)+($C427*$H$369))","v":87257.98359518194},{"$f":"I424*(($C426*$I$335)+($C427*$I$369))","v":88844.712640715356},{"$f":"J424*(($C426*$J$335)+($C427*$J$369))","v":94044.78203350876},{"$f":"K424*(($C426*$K$335)+($C427*$K$369))","v":16174.485104547424},{"$f":"L424*(($C426*$L$335)+($C427*$L$369))","v":19905.027579431164},{"$f":"M424*(($C426*$M$335)+($C427*$M$369))","v":21365.809389612015},{"$f":"N424*(($C426*$N$335)+($C427*$N$369))","v":23781.340141870562},{"$f":"O424*(($C426*$O$335)+($C427*$O$369))","v":22023.188551653406},438533.89876500762,{"$f":"+P433/P441","v":1.9055269726598019E-3}]
[null,"GS Trans","Sch 9",{"$f":"D424*(($C426*$D$336)+($C427*$D$370))","v":3626866.6822569533},{"$f":"E424*(($C426*$E$336)+($C427*$E$370))","v":3223544.0596215664},{"$f":"F424*(($C426*$F$336)+($C427*$F$370))","v":2533061.7444374203},{"$f":"G424*(($C426*$G$336)+($C427*$G$370))","v":3262129.97491505},{"$f":"H424*(($C426*$H$336)+($C427*$H$370))","v":3620358.3301224234},{"$f":"I424*(($C426*$I$336)+($C427*$I$370))","v":3538032.1711814613},{"$f":"J424*(($C426*$J$336)+($C427*$J$370))","v":3734611.952661735},{"$f":"K424*(($C426*$K$336)+($C427*$K$370))","v":3572238.0921733808},{"$f":"L424*(($C426*$L$336)+($C427*$L$370))","v":4283108.3164921356},{"$f":"M424*(($C426*$M$336)+($C427*$M$370))","v":4426669.1462443648},{"$f":"N424*(($C426*$N$336)+($C427*$N$370))","v":4008133.6963169328},{"$f":"O424*(($C426*$O$336)+($C427*$O$370))","v":3631005.0346744843},43459759.201097906,{"$f":"+P434/P441","v":0.1888422847497328}]
[null,"Irrigation","Sch 10",{"$f":"D424*(($C426*$D$337)+($C427*$D$371))","v":334839.95608018682},{"$f":"E424*(($C426*$E$337)+($C427*$E$371))","v":305366.96340163727},{"$f":"F424*(($C426*$F$337)+($C427*$F$371))","v":203966.90311887625},{"$f":"G424*(($C426*$G$337)+($C427*$G$371))","v":112850.89616807639},{"$f":"H424*(($C426*$H$337)+($C427*$H$371))","v":40882.54625122658},{"$f":"I424*(($C426*$I$337)+($C427*$I$371))","v":11459.085272384962},{"$f":"J424*(($C426*$J$337)+($C427*$J$371))","v":4813.8594627415368},{"$f":"K424*(($C426*$K$337)+($C427*$K$371))","v":4757.06631570025},{"$f":"L424*(($C426*$L$337)+($C427*$L$371))","v":6277.9942305192453},{"$f":"M424*(($C426*$M$337)+($C427*$M$371))","v":80289.962431589214},{"$f":"N424*(($C426*$N$337)+($C427*$N$371))","v":199990.75842623957},{"$f":"O424*(($C426*$O$337)+($C427*$O$371))","v":258760.56658515273},1564256.5577443307,{"$f":"+P435/P441","v":6.7970413948296622E-3}]
[null,"Traffic Signals","Sch 12",{"$f":"D424*(($C426*$D$338)+($C427*$D$372))","v":4032.7661363457605},{"$f":"E424*(($C426*$E$338)+($C427*$E$372))","v":3765.3369645186744},{"$f":"F424*(($C426*$F$338)+($C427*$F$372))","v":2695.0747233431266},{"$f":"G424*(($C426*$G$338)+($C427*$G$372))","v":3827.5118209171656},{"$f":"H424*(($C426*$H$338)+($C427*$H$372))","v":4167.5289218385178},{"$f":"I424*(($C426*$I$338)+($C427*$I$372))","v":4598.5328681790015},{"$f":"J424*(($C426*$J$338)+($C427*$J$372))","v":5281.9892517005301},{"$f":"K424*(($C426*$K$338)+($C427*$K$372))","v":5247.0740174580851},{"$f":"L424*(($C426*$L$338)+($C427*$L$372))","v":6104.3870536611448},{"$f":"M424*(($C426*$M$338)+($C427*$M$372))","v":5445.0769153658048},{"$f":"N424*(($C426*$N$338)+($C427*$N$372))","v":4961.6412995656128},{"$f":"O424*(($C426*$O$338)+($C427*$O$372))","v":4093.4536900137869},54220.373662907215,{"$f":"+P436/P441","v":2.3559953922222771E-4}]
[null,"Outdoor Lighting","Sch 12",{"$f":"D424*(($C426*$D$339)+($C427*$D$373))","v":3776.73467394917},{"$f":"E424*(($C426*$E$339)+($C427*$E$373))","v":2973.3941236595579},{"$f":"F424*(($C426*$F$339)+($C427*$F$373))","v":2274.3498614497512},{"$f":"G424*(($C426*$G$339)+($C427*$G$373))","v":2928.0539605443305},{"$f":"H424*(($C426*$H$339)+($C427*$H$373))","v":20599.620945087663},{"$f":"I424*(($C426*$I$339)+($C427*$I$373))","v":21233.643004993832},{"$f":"J424*(($C426*$J$339)+($C427*$J$373))","v":21841.030832588138},{"$f":"K424*(($C426*$K$339)+($C427*$K$373))","v":3733.3807154965416},{"$f":"L424*(($C426*$L$339)+($C427*$L$373))","v":4819.5575973999075},{"$f":"M424*(($C426*$M$339)+($C427*$M$373))","v":4275.2866418389349},{"$f":"N424*(($C426*$N$339)+($C427*$N$373))","v":3988.5089907861698},{"$f":"O424*(($C426*$O$339)+($C427*$O$373))","v":4370.4905983561302},96814.051946150124,{"$f":"+P437/P441","v":4.2067851045360691E-4}]
[null,"GS Dist - Small","Sch 23",{"$f":"D424*(($C426*$D$340)+($C427*$D$374))","v":1641682.4084280275},{"$f":"E424*(($C426*$E$340)+($C427*$E$374))","v":1424689.6673467646},{"$f":"F424*(($C426*$F$340)+($C427*$F$374))","v":1084891.521524457},{"$f":"G424*(($C426*$G$340)+($C427*$G$374))","v":1184538.4605761671},{"$f":"H424*(($C426*$H$340)+($C427*$H$374))","v":1020027.0528585116},{"$f":"I424*(($C426*$I$340)+($C427*$I$374))","v":1202121.47700024},{"$f":"J424*(($C426*$J$340)+($C427*$J$374))","v":1238299.5435260911},{"$f":"K424*(($C426*$K$340)+($C427*$K$374))","v":1192561.0082369894},{"$f":"L424*(($C426*$L$340)+($C427*$L$374))","v":1383861.4246293844},{"$f":"M424*(($C426*$M$340)+($C427*$M$374))","v":1350331.237489427},{"$f":"N424*(($C426*$N$340)+($C427*$N$374))","v":1654071.9681671774},{"$f":"O424*(($C426*$O$340)+($C427*$O$374))","v":1589951.7918605786},15967027.561643815,{"$f":"+P438/P441","v":6.9380273172949383E-2}]
[null,"Customer 1","Cust 1",{"$f":"D424*(($C426*$D$341)+($C427*$D$375))","v":371853.77916982147},{"$f":"E424*(($C426*$E$341)+($C427*$E$375))","v":264002.19561794429},{"$f":"F424*(($C426*$F$341)+($C427*$F$375))","v":296959.67909067159},{"$f":"G424*(($C426*$G$341)+($C427*$G$375))","v":372528.49766048277},{"$f":"H424*(($C426*$H$341)+($C427*$H$375))","v":337702.6286248145},{"$f":"I424*(($C426*$I$341)+($C427*$I$375))","v":412971.90126972843},{"$f":"J424*(($C426*$J$341)+($C427*$J$375))","v":411509.56622172234},{"$f":"K424*(($C426*$K$341)+($C427*$K$375))","v":285624.10956290318},{"$f":"L424*(($C426*$L$341)+($C427*$L$375))","v":547318.52013543539},{"$f":"M424*(($C426*$M$341)+($C427*$M$375))","v":439169.96257768857},{"$f":"N424*(($C426*$N$341)+($C427*$N$375))","v":459697.57008444332},{"$f":"O424*(($C426*$O$341)+($C427*$O$375))","v":384140.43883416511},4583478.8488498209,{"$f":"+P439/P441","v":1.9916231332846621E-2}]
[null,"Customer 2","Cust 2",{"$f":"D424*(($C426*$D$342)+($C427*$D$376))","v":131487.73282881232},{"$f":"E424*(($C426*$E$342)+($C427*$E$376))","v":124470.0908390273},{"$f":"F424*(($C426*$F$342)+($C427*$F$376))","v":92551.124859366115},{"$f":"G424*(($C426*$G$342)+($C427*$G$376))","v":584012.94733440364},{"$f":"H424*(($C426*$H$342)+($C427*$H$376))","v":628600.24901496398},{"$f":"I424*(($C426*$I$342)+($C427*$I$376))","v":189986.28614214837},{"$f":"J424*(($C426*$J$342)+($C427*$J$376))","v":140267.68841132688},{"$f":"K424*(($C426*$K$342)+($C427*$K$376))","v":574855.43039900553},{"$f":"L424*(($C426*$L$342)+($C427*$L$376))","v":704782.12030678696},{"$f":"M424*(($C426*$M$342)+($C427*$M$376))","v":623325.2052976276},{"$f":"N424*(($C426*$N$342)+($C427*$N$376))","v":569405.3882671711},{"$f":"O424*(($C426*$O$342)+($C427*$O$376))","v":174748.28326354345},4538492.5469641834,{"$f":"+P440/P441","v":1.972075588183882E-2}]
[null,"Total",null,{"$f":"SUM(D430:D440)","v":21431908.404930878},19640351.044470403,15339404.444136962,16860647.259016853,18072254.042529099,19318589.890214562,18987458.948381554,17000373.845782027,19987277.526432298,20195749.840253934,21856993.264011841,21446851.020049486,230137859.5302099,{"$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":845356.3154328058},830440.3033016565,755473.33356558543,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D444:O444)","v":2431269.9523000475}]
[null,{"$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$366))","v":301012.59246964258},{"$f":"E444*(($C446*$E$332)+($C447*$E$366))","v":316690.74584496766},{"$f":"F444*(($C446*$F$332)+($C447*$F$366))","v":272676.05596937891},{"$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":890379.39428398921},0]
[null,"GS Dist - Large","Sch 6",{"$f":"D444*(($C446*$D$333)+($C447*$D$367))","v":226789.97055962242},{"$f":"E444*(($C446*$E$333)+($C447*$E$367))","v":216752.94388143075},{"$f":"F444*(($C446*$F$333)+($C447*$F$367))","v":211899.64403570638},{"$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":655442.55847675959},0]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"D444*(($C446*$D$334)+($C447*$D$368))","v":75590.709727897047},{"$f":"E444*(($C446*$E$334)+($C447*$E$368))","v":70148.301893775279},{"$f":"F444*(($C446*$F$334)+($C447*$F$368))","v":62605.773337619139},{"$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$368))","v":0},208344.78495929146,0]
[null,"ST Lighting","Sch 7,11,12",{"$f":"D444*(($C446*$D$335)+($C447*$D$369))","v":782.231444731024},{"$f":"E444*(($C446*$E$335)+($C447*$E$369))","v":687.95400930879941},{"$f":"F444*(($C446*$F$335)+($C447*$F$369))","v":632.03381733743549},{"$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$369))","v":0},2102.2192713772592,0]
[null,"GS Trans","Sch 9",{"$f":"D444*(($C446*$D$336)+($C447*$D$370))","v":143057.47286477499},{"$f":"E444*(($C446*$E$336)+($C447*$E$370))","v":136299.03561892116},{"$f":"F444*(($C446*$F$336)+($C447*$F$370))","v":124754.55661702929},{"$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$370))","v":0},404111.06510072545,0]
[null,"Irrigation","Sch 10",{"$f":"D444*(($C446*$D$337)+($C447*$D$371))","v":13207.36661353523},{"$f":"E444*(($C446*$E$337)+($C447*$E$371))","v":12911.634477987482},{"$f":"F444*(($C446*$F$337)+($C447*$F$371))","v":10045.471895433546},{"$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$371))","v":0},36164.472986956258,0]
[null,"Traffic Signals","Sch 12",{"$f":"D444*(($C446*$D$338)+($C447*$D$372))","v":159.06769745428269},{"$f":"E444*(($C446*$E$338)+($C447*$E$372))","v":159.20731578411267},{"$f":"F444*(($C446*$F$338)+($C447*$F$372))","v":132.7337767817057},{"$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$372))","v":0},451.00879002010106,0]
[null,"Outdoor Lighting","Sch 12",{"$f":"D444*(($C446*$D$339)+($C447*$D$373))","v":148.96883879936897},{"$f":"E444*(($C446*$E$339)+($C447*$E$373))","v":125.72210711999463},{"$f":"F444*(($C446*$F$339)+($C447*$F$373))","v":112.01286710844938},{"$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$373))","v":0},386.70381302781294,0]
[null,"GS Dist - Small","Sch 23",{"$f":"D444*(($C446*$D$340)+($C447*$D$374))","v":64754.223734003855},{"$f":"E444*(($C446*$E$340)+($C447*$E$374))","v":60239.234868222069},{"$f":"F444*(($C446*$F$340)+($C447*$F$374))","v":53431.449526477045},{"$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$374))","v":0},178424.90812870298,0]
[null,"Customer 1","Cust 1",{"$f":"D444*(($C446*$D$341)+($C447*$D$375))","v":14667.333151089877},{"$f":"E444*(($C446*$E$341)+($C447*$E$375))","v":11162.634664974268},{"$f":"F444*(($C446*$F$341)+($C447*$F$375))","v":14625.412578057785},{"$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$375))","v":0},40455.38039412193,0]
[null,"Customer 2","Cust 2",{"$f":"D444*(($C446*$D$342)+($C447*$D$376))","v":5186.3783312551177},{"$f":"E444*(($C446*$E$342)+($C447*$E$376))","v":5262.8886191648908},{"$f":"F444*(($C446*$F$342)+($C447*$F$376))","v":4558.189144655802},{"$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$376))","v":0},15007.456095075811,0]
[null,"Total",null,{"$f":"SUM(D450:D460)","v":845356.3154328058},830440.3033016565,755473.33356558543,0,0,0,0,0,0,0,0,0,2431269.952300047,0]
[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":1403160.2576514727},1375804.4514629811,1393608.6450461145,1473892.1708097868,1577421.8582361783,1811761.8132346168,1907267.611100503,1673808.7311104315,1796874.8020576979,1598728.0787910572,1576501.7275323598,1457202.296772761,{"$f":"SUM(D464:O464)","v":19046032.443805959}]
[null,{"$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$366))","v":386272.22558398126},{"$f":"E464*(($C466*$E$332)+($C467*$E$366))","v":442772.7666053765},{"$f":"F464*(($C466*$F$332)+($C467*$F$366))","v":431414.84055015317},{"$f":"G464*(($C466*$G$332)+($C467*$G$366))","v":388306.43078292551},{"$f":"H464*(($C466*$H$332)+($C467*$H$366))","v":385115.52099732246},{"$f":"I464*(($C466*$I$332)+($C467*$I$366))","v":497966.86439098319},{"$f":"J464*(($C466*$J$332)+($C467*$J$366))","v":592944.73769495299},{"$f":"K464*(($C466*$K$332)+($C467*$K$366))","v":511647.90220473683},{"$f":"L464*(($C466*$L$332)+($C467*$L$366))","v":505687.68801982206},{"$f":"M464*(($C466*$M$332)+($C467*$M$366))","v":422443.07392819005},{"$f":"N464*(($C466*$N$332)+($C467*$N$366))","v":385265.56481195812},{"$f":"O464*(($C466*$O$332)+($C467*$O$366))","v":349564.20385434583},{"$f":"SUM(D470:O470)","v":5299401.8194247475},{"$f":"+P470/P481","v":0.27824177214127283}]
[null,"GS Dist - Large","Sch 6",{"$f":"D464*(($C466*$D$333)+($C467*$D$367))","v":389304.52894786373},{"$f":"E464*(($C466*$E$333)+($C467*$E$367))","v":367339.42064756638},{"$f":"F464*(($C466*$F$333)+($C467*$F$367))","v":380254.64607996575},{"$f":"G464*(($C466*$G$333)+($C467*$G$367))","v":429591.28203219338},{"$f":"H464*(($C466*$H$333)+($C467*$H$367))","v":447906.30288961239},{"$f":"I464*(($C466*$I$333)+($C467*$I$367))","v":494997.62325838691},{"$f":"J464*(($C466*$J$333)+($C467*$J$367))","v":504009.57205878198},{"$f":"K464*(($C466*$K$333)+($C467*$K$367))","v":442990.62703620654},{"$f":"L464*(($C466*$L$333)+($C467*$L$367))","v":476515.13287109142},{"$f":"M464*(($C466*$M$333)+($C467*$M$367))","v":436165.69632660371},{"$f":"N464*(($C466*$N$333)+($C467*$N$367))","v":431287.28649980598},{"$f":"O464*(($C466*$O$333)+($C467*$O$367))","v":406197.38527190255},{"$f":"SUM(D471:O471)","v":5206559.5039199796},{"$f":"+P471/P481","v":0.27336714453687844}]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"D464*(($C466*$D$334)+($C467*$D$368))","v":140634.9515915472},{"$f":"E464*(($C466*$E$334)+($C467*$E$368))","v":125070.33450674519},{"$f":"F464*(($C466*$F$334)+($C467*$F$368))","v":130638.29091733093},{"$f":"G464*(($C466*$G$334)+($C467*$G$368))","v":143044.69938881206},{"$f":"H464*(($C466*$H$334)+($C467*$H$368))","v":162732.5632384535},{"$f":"I464*(($C466*$I$334)+($C467*$I$368))","v":178673.78478313988},{"$f":"J464*(($C466*$J$334)+($C467*$J$368))","v":178307.70452668812},{"$f":"K464*(($C466*$K$334)+($C467*$K$368))","v":154063.44070660838},{"$f":"L464*(($C466*$L$334)+($C467*$L$368))","v":165995.0391470363},{"$f":"M464*(($C466*$M$334)+($C467*$M$368))","v":155897.53954504311},{"$f":"N464*(($C466*$N$334)+($C467*$N$368))","v":166666.0408193841},{"$f":"O464*(($C466*$O$334)+($C467*$O$368))","v":155584.45881534854},1857308.8479861375,{"$f":"+P472/P481","v":9.7516837350036162E-2}]
[null,"ST Lighting","Sch 7,11,12",{"$f":"D464*(($C466*$D$335)+($C467*$D$369))","v":5193.531085030907},{"$f":"E464*(($C466*$E$335)+($C467*$E$369))","v":4558.9800237093741},{"$f":"F464*(($C466*$F$335)+($C467*$F$369))","v":4663.6075830543168},{"$f":"G464*(($C466*$G$335)+($C467*$G$369))","v":5665.0941751969949},{"$f":"H464*(($C466*$H$335)+($C467*$H$369))","v":6507.6072727598457},{"$f":"I464*(($C466*$I$335)+($C467*$I$369))","v":7172.9749587319739},{"$f":"J464*(($C466*$J$335)+($C467*$J$369))","v":7017.0579551400178},{"$f":"K464*(($C466*$K$335)+($C467*$K$369))","v":6369.9762451810311},{"$f":"L464*(($C466*$L$335)+($C467*$L$369))","v":7157.9218219076229},{"$f":"M464*(($C466*$M$335)+($C467*$M$369))","v":6765.4075075116625},{"$f":"N464*(($C466*$N$335)+($C467*$N$369))","v":6861.2042587621818},{"$f":"O464*(($C466*$O$335)+($C467*$O$369))","v":5985.4457719182437},73918.808658904163,{"$f":"+P473/P481","v":3.8810607341448486E-3}]
[null,"GS Trans","Sch 9",{"$f":"D464*(($C466*$D$336)+($C467*$D$370))","v":306285.8676303575},{"$f":"E464*(($C466*$E$336)+($C467*$E$370))","v":261298.91047284825},{"$f":"F464*(($C466*$F$336)+($C467*$F$370))","v":270746.23182075762},{"$f":"G464*(($C466*$G$336)+($C467*$G$370))","v":320139.61965446628},{"$f":"H464*(($C466*$H$336)+($C467*$H$370))","v":362461.49930130475},{"$f":"I464*(($C466*$I$336)+($C467*$I$370))","v":407212.50571289303},{"$f":"J464*(($C466*$J$336)+($C467*$J$370))","v":403808.27726046578},{"$f":"K464*(($C466*$K$336)+($C467*$K$370))","v":367625.77730831463},{"$f":"L464*(($C466*$L$336)+($C467*$L$370))","v":399498.07899814134},{"$f":"M464*(($C466*$M$336)+($C467*$M$370))","v":370998.20311815472},{"$f":"N464*(($C466*$N$336)+($C467*$N$370))","v":378349.18237709737},{"$f":"O464*(($C466*$O$336)+($C467*$O$370))","v":338641.89068400115},4187066.0443388028,{"$f":"+P474/P481","v":0.21983927921431723}]
[null,"Irrigation","Sch 10",{"$f":"D464*(($C466*$D$337)+($C467*$D$371))","v":25878.184846172782},{"$f":"E464*(($C466*$E$337)+($C467*$E$371))","v":26191.53174703518},{"$f":"F464*(($C466*$F$337)+($C467*$F$371))","v":25411.233267163963},{"$f":"G464*(($C466*$G$337)+($C467*$G$371))","v":20193.124756176407},{"$f":"H464*(($C466*$H$337)+($C467*$H$371))","v":8845.3592132497397},{"$f":"I464*(($C466*$I$337)+($C467*$I$371))","v":2767.7360779685805},{"$f":"J464*(($C466*$J$337)+($C467*$J$371))","v":671.63471745985896},{"$f":"K464*(($C466*$K$337)+($C467*$K$371))","v":435.90652931928815},{"$f":"L464*(($C466*$L$337)+($C467*$L$371))","v":560.60787565221585},{"$f":"M464*(($C466*$M$337)+($C467*$M$371))","v":564.02521758291493},{"$f":"N464*(($C466*$N$337)+($C467*$N$371))","v":9267.1325232337877},{"$f":"O464*(($C466*$O$337)+($C467*$O$371))","v":21439.928938805861},142226.40570982057,{"$f":"+P475/P481","v":7.4675083185671365E-3}]
[null,"Traffic Signals","Sch 12",{"$f":"D464*(($C466*$D$338)+($C467*$D$372))","v":325.6029109000433},{"$f":"E464*(($C466*$E$338)+($C467*$E$372))","v":320.25572080098777},{"$f":"F464*(($C466*$F$338)+($C467*$F$372))","v":321.99237867607167},{"$f":"G464*(($C466*$G$338)+($C467*$G$372))","v":340.570478735309},{"$f":"H464*(($C466*$H$338)+($C467*$H$372))","v":458.1035490874915},{"$f":"I464*(($C466*$I$338)+($C467*$I$372))","v":508.24341875793374},{"$f":"J464*(($C466*$J$338)+($C467*$J$372))","v":534.03101064937096},{"$f":"K464*(($C466*$K$338)+($C467*$K$372))","v":548.7173598967961},{"$f":"L464*(($C466*$L$338)+($C467*$L$372))","v":592.34357016767535},{"$f":"M464*(($C466*$M$338)+($C467*$M$372))","v":532.56335377926609},{"$f":"N464*(($C466*$N$338)+($C467*$N$372))","v":444.42466979935449},{"$f":"O464*(($C466*$O$338)+($C467*$O$372))","v":451.76259992786015},5378.6110211781597,{"$f":"+P476/P481","v":2.8240060165010168E-4}]
[null,"Outdoor Lighting","Sch 12",{"$f":"D464*(($C466*$D$339)+($C467*$D$373))","v":989.06059097574962},{"$f":"E464*(($C466*$E$339)+($C467*$E$373))","v":833.14373801611384},{"$f":"F464*(($C466*$F$339)+($C467*$F$373))","v":826.51282592324526},{"$f":"G464*(($C466*$G$339)+($C467*$G$373))","v":1023.8363312765307},{"$f":"H464*(($C466*$H$339)+($C467*$H$373))","v":1409.7797160835266},{"$f":"I464*(($C466*$I$339)+($C467*$I$373))","v":1731.2476828072813},{"$f":"J464*(($C466*$J$339)+($C467*$J$373))","v":1672.6090065437859},{"$f":"K464*(($C466*$K$339)+($C467*$K$373))","v":1470.3124283841219},{"$f":"L464*(($C466*$L$339)+($C467*$L$373))","v":1733.1308063103593},{"$f":"M464*(($C466*$M$339)+($C467*$M$373))","v":1353.7543004349852},{"$f":"N464*(($C466*$N$339)+($C467*$N$373))","v":1150.7330836041272},{"$f":"O464*(($C466*$O$339)+($C467*$O$373))","v":1187.808677739137},15381.929188098962,{"$f":"+P477/P481","v":8.0761855433578156E-4}]
[null,"GS Dist - Small","Sch 23",{"$f":"D464*(($C466*$D$340)+($C467*$D$374))","v":85322.726492037691},{"$f":"E464*(($C466*$E$340)+($C467*$E$374))","v":85079.723241920248},{"$f":"F464*(($C466*$F$340)+($C467*$F$374))","v":86627.907352640992},{"$f":"G464*(($C466*$G$340)+($C467*$G$374))","v":93771.720341027671},{"$f":"H464*(($C466*$H$340)+($C467*$H$374))","v":96841.19646528257},{"$f":"I464*(($C466*$I$340)+($C467*$I$374))","v":107729.87675330914},{"$f":"J464*(($C466*$J$340)+($C467*$J$374))","v":117281.24818501582},{"$f":"K464*(($C466*$K$340)+($C467*$K$374))","v":109097.05729098005},{"$f":"L464*(($C466*$L$340)+($C467*$L$374))","v":116950.70637434821},{"$f":"M464*(($C466*$M$340)+($C467*$M$374))","v":103890.26326032328},{"$f":"N464*(($C466*$N$340)+($C467*$N$374))","v":100197.88864745985},{"$f":"O464*(($C466*$O$340)+($C467*$O$374))","v":91295.010952934899},1194085.3253572804,{"$f":"+P478/P481","v":6.2694701843039963E-2}]
[null,"Customer 1","Cust 1",{"$f":"D464*(($C466*$D$341)+($C467*$D$375))","v":28519.246211158763},{"$f":"E464*(($C466*$E$341)+($C467*$E$375))","v":27462.919534366345},{"$f":"F464*(($C466*$F$341)+($C467*$F$375))","v":29069.730277641629},{"$f":"G464*(($C466*$G$341)+($C467*$G$375))","v":28255.416722824459},{"$f":"H464*(($C466*$H$341)+($C467*$H$375))","v":38937.478833854213},{"$f":"I464*(($C466*$I$341)+($C467*$I$375))","v":41730.765106733154},{"$f":"J464*(($C466*$J$341)+($C467*$J$375))","v":44661.850490623743},{"$f":"K464*(($C466*$K$341)+($C467*$K$375))","v":37395.407990829408},{"$f":"L464*(($C466*$L$341)+($C467*$L$375))","v":49257.326375189972},{"$f":"M464*(($C466*$M$341)+($C467*$M$375))","v":36041.338056142071},{"$f":"N464*(($C466*$N$341)+($C467*$N$375))","v":43857.680450859429},{"$f":"O464*(($C466*$O$341)+($C467*$O$375))","v":39361.44301058846},444550.6030608117,{"$f":"+P479/P481","v":2.334085087655019E-2}]
[null,"Customer 2","Cust 2",{"$f":"D464*(($C466*$D$342)+($C467*$D$376))","v":34434.331761447131},{"$f":"E464*(($C466*$E$342)+($C467*$E$376))","v":34876.465224596599},{"$f":"F464*(($C466*$F$342)+($C467*$F$376))","v":33633.651992807019},{"$f":"G464*(($C466*$G$342)+($C467*$G$376))","v":43560.376146152106},{"$f":"H464*(($C466*$H$342)+($C467*$H$376))","v":66206.446759167986},{"$f":"I464*(($C466*$I$342)+($C467*$I$376))","v":71270.191090906097},{"$f":"J464*(($C466*$J$342)+($C467*$J$376))","v":56358.888194181338},{"$f":"K464*(($C466*$K$342)+($C467*$K$376))","v":42163.606009974377},{"$f":"L464*(($C466*$L$342)+($C467*$L$376))","v":72926.826198030423},{"$f":"M464*(($C466*$M$342)+($C467*$M$376))","v":64076.214177291862},{"$f":"N464*(($C466*$N$342)+($C467*$N$376))","v":53154.589390395355},{"$f":"O464*(($C466*$O$342)+($C467*$O$376))","v":47492.958195248364},620154.54514019866,{"$f":"+P480/P481","v":3.2560825829207371E-2}]
[null,"Total",null,{"$f":"SUM(D470:D480)","v":1403160.2576514729},1375804.4514629813,1393608.6450461145,1473892.170809787,1577421.8582361785,1811761.8132346172,1907267.611100503,1673808.7311104313,1796874.8020576977,1598728.0787910577,1576501.7275323598,1457202.296772761,19046032.443805959,{"$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":29731185.010964874},30360581.643194135,28192056.045444418,28244703.31657932,27718519.342161074,29537470.915790696,27845996.627058756,25359141.547612112,24874948.034192059,23180766.186233308,23141737.356399193,24265596.138998847,{"$f":"SUM(D484:O484)","v":322452702.1646288}]
[null,{"$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$366))","v":8184618.2150685377},{"$f":"E484*(($C486*$E$332)+($C487*$E$366))","v":9770893.4693523068},{"$f":"F484*(($C486*$F$332)+($C487*$F$366))","v":8727321.9830119014},{"$f":"G484*(($C486*$G$332)+($C487*$G$366))","v":7441249.8760731928},{"$f":"H484*(($C486*$H$332)+($C487*$H$366))","v":6767265.1814695727},{"$f":"I484*(($C486*$I$332)+($C487*$I$366))","v":8118441.2137024282},{"$f":"J484*(($C486*$J$332)+($C487*$J$366))","v":8656958.8188827317},{"$f":"K484*(($C486*$K$332)+($C487*$K$366))","v":7751752.8337547444},{"$f":"L484*(($C486*$L$332)+($C487*$L$366))","v":7000462.6625177013},{"$f":"M484*(($C486*$M$332)+($C487*$M$366))","v":6125215.5720740706},{"$f":"N484*(($C486*$N$332)+($C487*$N$366))","v":5655378.8414165368},{"$f":"O484*(($C486*$O$332)+($C487*$O$366))","v":5821006.3312183898},{"$f":"SUM(D490:O490)","v":90020564.998542115},{"$f":"+P490/P501","v":0.27917447859556765}]
[null,"GS Dist - Large","Sch 6",{"$f":"D484*(($C486*$D$333)+($C487*$D$367))","v":8248868.8748412533},{"$f":"E484*(($C486*$E$333)+($C487*$E$367))","v":8106267.1802484412},{"$f":"F484*(($C486*$F$333)+($C487*$F$367))","v":7692374.9948984403},{"$f":"G484*(($C486*$G$333)+($C487*$G$367))","v":8232405.7001549583},{"$f":"H484*(($C486*$H$333)+($C487*$H$367))","v":7870627.2867322639},{"$f":"I484*(($C486*$I$333)+($C487*$I$367))","v":8070033.154234915},{"$f":"J484*(($C486*$J$333)+($C487*$J$367))","v":7358510.5529349959},{"$f":"K484*(($C486*$K$333)+($C487*$K$367))","v":6711556.5873669945},{"$f":"L484*(($C486*$L$333)+($C487*$L$367))","v":6596613.8286878336},{"$f":"M484*(($C486*$M$333)+($C487*$M$367))","v":6324186.8077079253},{"$f":"N484*(($C486*$N$333)+($C487*$N$367))","v":6330939.5321469661},{"$f":"O484*(($C486*$O$333)+($C487*$O$367))","v":6764072.3086661221},{"$f":"SUM(D491:O491)","v":88306456.808621109},{"$f":"+P491/P501","v":0.27385863481936673}]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"D484*(($C486*$D$334)+($C487*$D$368))","v":2979876.1345868642},{"$f":"E484*(($C486*$E$334)+($C487*$E$368))","v":2759991.1440145606},{"$f":"F484*(($C486*$F$334)+($C487*$F$368))","v":2642751.9894587025},{"$f":"G484*(($C486*$G$334)+($C487*$G$368))","v":2741214.8427564227},{"$f":"H484*(($C486*$H$334)+($C487*$H$368))","v":2859543.0437158057},{"$f":"I484*(($C486*$I$334)+($C487*$I$368))","v":2912950.0814590873},{"$f":"J484*(($C486*$J$334)+($C487*$J$368))","v":2603282.1560702887},{"$f":"K484*(($C486*$K$334)+($C487*$K$368))","v":2334147.5806492637},{"$f":"L484*(($C486*$L$334)+($C487*$L$368))","v":2297944.1683904352},{"$f":"M484*(($C486*$M$334)+($C487*$M$368))","v":2260437.1945074266},{"$f":"N484*(($C486*$N$334)+($C487*$N$368))","v":2446519.198497945},{"$f":"O484*(($C486*$O$334)+($C487*$O$368))","v":2590820.541169297},31429478.075276095,{"$f":"+P492/P501","v":9.7470040921628615E-2}]
[null,"ST Lighting","Sch 7,11,12",{"$f":"D484*(($C486*$D$335)+($C487*$D$369))","v":110044.33221882522},{"$f":"E484*(($C486*$E$335)+($C487*$E$369))","v":100605.34770936078},{"$f":"F484*(($C486*$F$335)+($C487*$F$369))","v":94342.616790437838},{"$f":"G484*(($C486*$G$335)+($C487*$G$369))","v":108562.15088720403},{"$f":"H484*(($C486*$H$335)+($C487*$H$369))","v":114351.93262940978},{"$f":"I484*(($C486*$I$335)+($C487*$I$369))","v":116942.27004651193},{"$f":"J484*(($C486*$J$335)+($C487*$J$369))","v":102448.63962113828},{"$f":"K484*(($C486*$K$335)+($C487*$K$369))","v":96508.714678113887},{"$f":"L484*(($C486*$L$335)+($C487*$L$369))","v":99090.339042466119},{"$f":"M484*(($C486*$M$335)+($C487*$M$369))","v":98095.061734830248},{"$f":"N484*(($C486*$N$335)+($C487*$N$369))","v":100716.78586322567},{"$f":"O484*(($C486*$O$335)+($C487*$O$369))","v":99670.725289760769},1241378.9165112847,{"$f":"+P493/P501","v":3.8498015621450626E-3}]
[null,"GS Trans","Sch 9",{"$f":"D484*(($C486*$D$336)+($C487*$D$370))","v":6489808.8063038141},{"$f":"E484*(($C486*$E$336)+($C487*$E$370))","v":5766216.9185836827},{"$f":"F484*(($C486*$F$336)+($C487*$F$370))","v":5477070.6027954593},{"$f":"G484*(($C486*$G$336)+($C487*$G$370))","v":6134945.795970235},{"$f":"H484*(($C486*$H$336)+($C487*$H$370))","v":6369187.8153673047},{"$f":"I484*(($C486*$I$336)+($C487*$I$370))","v":6638856.9712520167},{"$f":"J484*(($C486*$J$336)+($C487*$J$370))","v":5895577.4539081259},{"$f":"K484*(($C486*$K$336)+($C487*$K$370))","v":5569736.8223952735},{"$f":"L484*(($C486*$L$336)+($C487*$L$370))","v":5530432.0275727399},{"$f":"M484*(($C486*$M$336)+($C487*$M$370))","v":5379290.3972124457},{"$f":"N484*(($C486*$N$336)+($C487*$N$370))","v":5553852.0857088277},{"$f":"O484*(($C486*$O$336)+($C487*$O$370))","v":5639125.9973195037},70444101.694389418,{"$f":"+P494/P501","v":0.21846336291027282}]
[null,"Irrigation","Sch 10",{"$f":"D484*(($C486*$D$337)+($C487*$D$371))","v":548325.89307886257},{"$f":"E484*(($C486*$E$337)+($C487*$E$371))","v":577981.94875775848},{"$f":"F484*(($C486*$F$337)+($C487*$F$371))","v":514057.45436376985},{"$f":"G484*(($C486*$G$337)+($C487*$G$371))","v":386967.80474755785},{"$f":"H484*(($C486*$H$337)+($C487*$H$371))","v":155431.00227796903},{"$f":"I484*(($C486*$I$337)+($C487*$I$371))","v":45122.887185499465},{"$f":"J484*(($C486*$J$337)+($C487*$J$371))","v":9805.8279646511965},{"$f":"K484*(($C486*$K$337)+($C487*$K$371))","v":6604.2285316570278},{"$f":"L484*(($C486*$L$337)+($C487*$L$371))","v":7760.7475815445796},{"$f":"M484*(($C486*$M$337)+($C487*$M$371))","v":8178.0866085843427},{"$f":"N484*(($C486*$N$337)+($C487*$N$371))","v":136033.81661706377},{"$f":"O484*(($C486*$O$337)+($C487*$O$371))","v":357021.57348371675},2753291.2711986355,{"$f":"+P495/P501","v":8.5385895441897636E-3}]
[null,"Traffic Signals","Sch 12",{"$f":"D484*(($C486*$D$338)+($C487*$D$372))","v":6899.1124365798769},{"$f":"E484*(($C486*$E$338)+($C487*$E$372))","v":7067.2470551604392},{"$f":"F484*(($C486*$F$338)+($C487*$F$372))","v":6513.7563677652106},{"$f":"G484*(($C486*$G$338)+($C487*$G$372))","v":6526.4693854633479},{"$f":"H484*(($C486*$H$338)+($C487*$H$372))","v":8049.8137006245779},{"$f":"I484*(($C486*$I$338)+($C487*$I$372))","v":8285.98168370848},{"$f":"J484*(($C486*$J$338)+($C487*$J$372))","v":7796.8218171055378},{"$f":"K484*(($C486*$K$338)+($C487*$K$372))","v":8313.3759196150422},{"$f":"L484*(($C486*$L$338)+($C487*$L$372))","v":8200.0791092598301},{"$f":"M484*(($C486*$M$338)+($C487*$M$372))","v":7721.9051489035955},{"$f":"N484*(($C486*$N$338)+($C487*$N$372))","v":6523.7854190616417},{"$f":"O484*(($C486*$O$338)+($C487*$O$372))","v":7522.8325022761373},89421.180545523704,{"$f":"+P496/P501","v":2.773156495363142E-4}]
[null,"Outdoor Lighting","Sch 12",{"$f":"D484*(($C486*$D$339)+($C487*$D$373))","v":20956.938636911091},{"$f":"E484*(($C486*$E$339)+($C487*$E$373))","v":18385.409679156557},{"$f":"F484*(($C486*$F$339)+($C487*$F$373))","v":16719.970842270242},{"$f":"G484*(($C486*$G$339)+($C487*$G$373))","v":19620.128252497947},{"$f":"H484*(($C486*$H$339)+($C487*$H$373))","v":24772.70498339754},{"$f":"I484*(($C486*$I$339)+($C487*$I$373))","v":28224.834912296548},{"$f":"J484*(($C486*$J$339)+($C487*$J$373))","v":24419.994595164379},{"$f":"K484*(($C486*$K$339)+($C487*$K$373))","v":22276.058367714573},{"$f":"L484*(($C486*$L$339)+($C487*$L$373))","v":23992.511161077127},{"$f":"M484*(($C486*$M$339)+($C487*$M$373))","v":19628.767598628336},{"$f":"N484*(($C486*$N$339)+($C487*$N$373))","v":16891.806918454171},{"$f":"O484*(($C486*$O$339)+($C487*$O$373))","v":19779.60488276037},255668.73083032892,{"$f":"+P497/P501","v":7.9288754323974251E-4}]
[null,"GS Dist - Small","Sch 23",{"$f":"D484*(($C486*$D$340)+($C487*$D$374))","v":1807880.2853357482},{"$f":"E484*(($C486*$E$340)+($C487*$E$374))","v":1877497.8383882516},{"$f":"F484*(($C486*$F$340)+($C487*$F$374))","v":1752442.3573767431},{"$f":"G484*(($C486*$G$340)+($C487*$G$374))","v":1796979.7743497086},{"$f":"H484*(($C486*$H$340)+($C487*$H$374))","v":1701697.3381758805},{"$f":"I484*(($C486*$I$340)+($C487*$I$374))","v":1756339.0938688023},{"$f":"J484*(($C486*$J$340)+($C487*$J$374))","v":1712299.4289683348},{"$f":"K484*(($C486*$K$340)+($C487*$K$374))","v":1652881.6386532406},{"$f":"L484*(($C486*$L$340)+($C487*$L$374))","v":1619001.357408179},{"$f":"M484*(($C486*$M$340)+($C487*$M$374))","v":1506357.4185078917},{"$f":"N484*(($C486*$N$340)+($C487*$N$374))","v":1470821.8724090506},{"$f":"O484*(($C486*$O$340)+($C487*$O$374))","v":1520261.0304661475},20174459.433907978,{"$f":"+P498/P501","v":6.2565639234767129E-2}]
[null,"Customer 1","Cust 1",{"$f":"D484*(($C486*$D$341)+($C487*$D$375))","v":604286.63144750404},{"$f":"E484*(($C486*$E$341)+($C487*$E$375))","v":606038.31438179885},{"$f":"F484*(($C486*$F$341)+($C487*$F$375))","v":588067.15079333261},{"$f":"G484*(($C486*$G$341)+($C487*$G$375))","v":541468.28257050645},{"$f":"H484*(($C486*$H$341)+($C487*$H$375))","v":684210.91958114586},{"$f":"I484*(($C486*$I$341)+($C487*$I$375))","v":680343.98982787458},{"$f":"J484*(($C486*$J$341)+($C487*$J$375))","v":652060.42973828758},{"$f":"K484*(($C486*$K$341)+($C487*$K$375))","v":566561.41579630808},{"$f":"L484*(($C486*$L$341)+($C487*$L$375))","v":681891.37745321041},{"$f":"M484*(($C486*$M$341)+($C487*$M$375))","v":522581.57068848953},{"$f":"N484*(($C486*$N$341)+($C487*$N$375))","v":643794.3608494011},{"$f":"O484*(($C486*$O$341)+($C487*$O$375))","v":655453.8663975927},7426758.3095254526,{"$f":"+P499/P501","v":2.3032085821174816E-2}]
[null,"Customer 2","Cust 2",{"$f":"D484*(($C486*$D$342)+($C487*$D$376))","v":729619.78700997459},{"$f":"E484*(($C486*$E$342)+($C487*$E$376))","v":769636.82502365939},{"$f":"F484*(($C486*$F$342)+($C487*$F$376))","v":680393.16874560073},{"$f":"G484*(($C486*$G$342)+($C487*$G$376))","v":834762.49143157154},{"$f":"H484*(($C486*$H$342)+($C487*$H$376))","v":1163382.303527703},{"$f":"I484*(($C486*$I$342)+($C487*$I$376))","v":1161930.4376175608},{"$f":"J484*(($C486*$J$342)+($C487*$J$376))","v":822836.50255792949},{"$f":"K484*(($C486*$K$342)+($C487*$K$376))","v":638802.29149918631},{"$f":"L484*(($C486*$L$342)+($C487*$L$376))","v":1009558.9352676077},{"$f":"M484*(($C486*$M$342)+($C487*$M$376))","v":929073.40444411722},{"$f":"N484*(($C486*$N$342)+($C487*$N$376))","v":780265.27055265987},{"$f":"O484*(($C486*$O$342)+($C487*$O$376))","v":790861.32760327845},10311122.745280849,{"$f":"+P500/P501","v":3.197716339811129E-2}]
[null,"Total",null,{"$f":"SUM(D490:D500)","v":29731185.010964878},30360581.643194143,28192056.045444421,28244703.31657932,27718519.342161078,29537470.915790707,27845996.627058752,25359141.547612112,24874948.034192055,23180766.186233316,23141737.356399193,24265596.138998844,322452702.1646288,{"$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":1794755.5263701847},2032589.4628060088,1970345.0628413509,2024875.1853423836,2096531.2234470914,2106874.4244352668,2170274.9521391629,2039622.9056908372,2207934.9010167089,1307009.4831863567,1761007.7646012029,1724224.4560334613,{"$f":"SUM(D504:O504)","v":23236045.347910021}]
[null,{"$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$366))","v":494073.43727829488},{"$f":"E504*(($C506*$E$332)+($C507*$E$366))","v":654144.75063120422},{"$f":"F504*(($C506*$F$332)+($C507*$F$366))","v":609953.23481676262},{"$f":"G504*(($C506*$G$332)+($C507*$G$366))","v":533466.47168172535},{"$f":"H504*(($C506*$H$332)+($C507*$H$366))","v":511852.11501240154},{"$f":"I504*(($C506*$I$332)+($C507*$I$366))","v":579079.23830698687},{"$f":"J504*(($C506*$J$332)+($C507*$J$366))","v":674710.30532498891},{"$f":"K504*(($C506*$K$332)+($C507*$K$366))","v":623469.5527565605},{"$f":"L504*(($C506*$L$332)+($C507*$L$366))","v":621370.77892951749},{"$f":"M504*(($C506*$M$332)+($C507*$M$366))","v":345360.23421072349},{"$f":"N504*(($C506*$N$332)+($C507*$N$366))","v":430355.15865199076},{"$f":"O504*(($C506*$O$332)+($C507*$O$366))","v":413619.40656721313},{"$f":"SUM(D510:O510)","v":6491454.6841683695},{"$f":"+P510/P521","v":0.27937002992431537}]
[null,"GS Dist - Large","Sch 6",{"$f":"D504*(($C506*$D$333)+($C507*$D$367))","v":497951.99868301128},{"$f":"E504*(($C506*$E$333)+($C507*$E$367))","v":542700.84305043961},{"$f":"F504*(($C506*$F$333)+($C507*$F$367))","v":537620.70663773303},{"$f":"G504*(($C506*$G$333)+($C507*$G$367))","v":590184.78017186688},{"$f":"H504*(($C506*$H$333)+($C507*$H$367))","v":595306.54040564469},{"$f":"I504*(($C506*$I$333)+($C507*$I$367))","v":575626.34612405719},{"$f":"J504*(($C506*$J$333)+($C507*$J$367))","v":573511.20708561828},{"$f":"K504*(($C506*$K$333)+($C507*$K$367))","v":539807.09570679243},{"$f":"L504*(($C506*$L$333)+($C507*$L$367))","v":585524.59610645345},{"$f":"M504*(($C506*$M$333)+($C507*$M$367))","v":356578.90100393759},{"$f":"N504*(($C506*$N$333)+($C507*$N$367))","v":481763.03713206819},{"$f":"O504*(($C506*$O$333)+($C507*$O$367))","v":480630.22355493746},{"$f":"SUM(D511:O511)","v":6357206.27566256},{"$f":"+P511/P521","v":0.27359243711556813}]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"D504*(($C506*$D$334)+($C507*$D$368))","v":179883.4845794407},{"$f":"E504*(($C506*$E$334)+($C507*$E$368))","v":184776.72735955185},{"$f":"F504*(($C506*$F$334)+($C507*$F$368))","v":184702.14894402988},{"$f":"G504*(($C506*$G$334)+($C507*$G$368))","v":196518.89597054306},{"$f":"H504*(($C506*$H$334)+($C507*$H$368))","v":216285.76916164052},{"$f":"I504*(($C506*$I$334)+($C507*$I$368))","v":207777.43781041956},{"$f":"J504*(($C506*$J$334)+($C507*$J$368))","v":202895.8823897893},{"$f":"K504*(($C506*$K$334)+($C507*$K$368))","v":187734.30724445707},{"$f":"L504*(($C506*$L$334)+($C507*$L$368))","v":203968.71273873412},{"$f":"M504*(($C506*$M$334)+($C507*$M$368))","v":127451.04392291178},{"$f":"N504*(($C506*$N$334)+($C507*$N$368))","v":186171.81754547235},{"$f":"O504*(($C506*$O$334)+($C507*$O$368))","v":184094.22594396872},2262260.453610959,{"$f":"+P512/P521","v":9.7359960343442867E-2}]
[null,"ST Lighting","Sch 7,11,12",{"$f":"D504*(($C506*$D$335)+($C507*$D$369))","v":6642.9465667989371},{"$f":"E504*(($C506*$E$335)+($C507*$E$369))","v":6735.357446678604},{"$f":"F504*(($C506*$F$335)+($C507*$F$369))","v":6593.6130698991874},{"$f":"G504*(($C506*$G$335)+($C507*$G$369))","v":7782.8682756904864},{"$f":"H504*(($C506*$H$335)+($C507*$H$369))","v":8649.1776223565175},{"$f":"I504*(($C506*$I$335)+($C507*$I$369))","v":8341.359983013388},{"$f":"J504*(($C506*$J$335)+($C507*$J$369))","v":7984.6923573362928},{"$f":"K504*(($C506*$K$335)+($C507*$K$369))","v":7762.1470224727591},{"$f":"L504*(($C506*$L$335)+($C507*$L$369))","v":8795.3959793084541},{"$f":"M504*(($C506*$M$335)+($C507*$M$369))","v":5530.9291725360154},{"$f":"N504*(($C506*$N$335)+($C507*$N$369))","v":7664.2059841618739},{"$f":"O504*(($C506*$O$335)+($C507*$O$369))","v":7082.2369708444639},89564.930451096967,{"$f":"+P513/P521","v":3.8545685855770188E-3}]
[null,"GS Trans","Sch 9",{"$f":"D504*(($C506*$D$336)+($C507*$D$370))","v":391764.41221242998},{"$f":"E504*(($C506*$E$336)+($C507*$E$370))","v":386038.4457289952},{"$f":"F504*(($C506*$F$336)+($C507*$F$370))","v":382792.90462730831},{"$f":"G504*(($C506*$G$336)+($C507*$G$370))","v":439816.95847337297},{"$f":"H504*(($C506*$H$336)+($C507*$H$370))","v":481742.94442219799},{"$f":"I504*(($C506*$I$336)+($C507*$I$370))","v":473542.16615536611},{"$f":"J504*(($C506*$J$336)+($C507*$J$370))","v":459492.40919536323},{"$f":"K504*(($C506*$K$336)+($C507*$K$370))","v":447971.11054797529},{"$f":"L504*(($C506*$L$336)+($C507*$L$370))","v":490888.82013316994},{"$f":"M504*(($C506*$M$336)+($C507*$M$370))","v":303302.46660032496},{"$f":"N504*(($C506*$N$336)+($C507*$N$370))","v":422629.31670838204},{"$f":"O504*(($C506*$O$336)+($C507*$O$370))","v":400695.65567382466},5080677.6104787104,{"$f":"+P514/P521","v":0.21865500494625675}]
[null,"Irrigation","Sch 10",{"$f":"D504*(($C506*$D$337)+($C507*$D$371))","v":33100.29272268209},{"$f":"E504*(($C506*$E$337)+($C507*$E$371))","v":38694.911465915698},{"$f":"F504*(($C506*$F$337)+($C507*$F$371))","v":35927.516800822967},{"$f":"G504*(($C506*$G$337)+($C507*$G$371))","v":27741.891871804677},{"$f":"H504*(($C506*$H$337)+($C507*$H$371))","v":11756.253836826767},{"$f":"I504*(($C506*$I$337)+($C507*$I$371))","v":3218.5645561476722},{"$f":"J504*(($C506*$J$337)+($C507*$J$371))","v":764.25143268129784},{"$f":"K504*(($C506*$K$337)+($C507*$K$371))","v":531.17475456707734},{"$f":"L504*(($C506*$L$337)+($C507*$L$371))","v":688.85472322273529},{"$f":"M504*(($C506*$M$337)+($C507*$M$371))","v":461.10800073929471},{"$f":"N504*(($C506*$N$337)+($C507*$N$371))","v":10351.712303257251},{"$f":"O504*(($C506*$O$337)+($C507*$O$371))","v":25368.646408106331},188605.17887677386,{"$f":"+P515/P521","v":8.1169224819807005E-3}]
[null,"Traffic Signals","Sch 12",{"$f":"D504*(($C506*$D$338)+($C507*$D$372))","v":416.47247386992598},{"$f":"E504*(($C506*$E$338)+($C507*$E$372))","v":473.14020739737811},{"$f":"F504*(($C506*$F$338)+($C507*$F$372))","v":455.24695606057111},{"$f":"G504*(($C506*$G$338)+($C507*$G$372))","v":467.88545655440697},{"$f":"H504*(($C506*$H$338)+($C507*$H$372))","v":608.85956994901346},{"$f":"I504*(($C506*$I$338)+($C507*$I$372))","v":591.02971071946774},{"$f":"J504*(($C506*$J$338)+($C507*$J$372))","v":607.67252551892648},{"$f":"K504*(($C506*$K$338)+($C507*$K$372))","v":668.64061298881415},{"$f":"L504*(($C506*$L$338)+($C507*$L$372))","v":727.85039918660664},{"$f":"M504*(($C506*$M$338)+($C507*$M$372))","v":435.38695730757996},{"$f":"N504*(($C506*$N$338)+($C507*$N$372))","v":496.43795539762539},{"$f":"O504*(($C506*$O$338)+($C507*$O$372))","v":534.54494605311913},6483.1677710034337,{"$f":"+P516/P521","v":2.7901338949601286E-4}]
[null,"Outdoor Lighting","Sch 12",{"$f":"D504*(($C506*$D$339)+($C507*$D$373))","v":1265.0885398791029},{"$f":"E504*(($C506*$E$339)+($C507*$E$373))","v":1230.872004443379},{"$f":"F504*(($C506*$F$339)+($C507*$F$373))","v":1168.5601059679359},{"$f":"G504*(($C506*$G$339)+($C507*$G$373))","v":1406.5756112367465},{"$f":"H504*(($C506*$H$339)+($C507*$H$373))","v":1873.7201957226569},{"$f":"I504*(($C506*$I$339)+($C507*$I$373))","v":2013.2455815245394},{"$f":"J504*(($C506*$J$339)+($C507*$J$373))","v":1903.2575242704443},{"$f":"K504*(($C506*$K$339)+($C507*$K$373))","v":1791.6520876699374},{"$f":"L504*(($C506*$L$339)+($C507*$L$373))","v":2129.6085797951982},{"$f":"M504*(($C506*$M$339)+($C507*$M$373))","v":1106.7358683728244},{"$f":"N504*(($C506*$N$339)+($C507*$N$373))","v":1285.4092449250154},{"$f":"O504*(($C506*$O$339)+($C507*$O$373))","v":1405.4663348955489},18580.19167870333,{"$f":"+P517/P521","v":7.996279659685955E-4}]
[null,"GS Dist - Small","Sch 23",{"$f":"D504*(($C506*$D$340)+($C507*$D$374))","v":109134.67229528162},{"$f":"E504*(($C506*$E$340)+($C507*$E$374))","v":125695.29686874375},{"$f":"F504*(($C506*$F$340)+($C507*$F$374))","v":122478.33720269878},{"$f":"G504*(($C506*$G$340)+($C507*$G$374))","v":128826.2692250348},{"$f":"H504*(($C506*$H$340)+($C507*$H$374))","v":128710.3960461542},{"$f":"I504*(($C506*$I$340)+($C507*$I$374))","v":125277.68298299937},{"$f":"J504*(($C506*$J$340)+($C507*$J$374))","v":133454.03330405738},{"$f":"K504*(($C506*$K$340)+($C507*$K$374))","v":132940.43271391423},{"$f":"L504*(($C506*$L$340)+($C507*$L$374))","v":143704.80681613414},{"$f":"M504*(($C506*$M$340)+($C507*$M$374))","v":84933.492501519955},{"$f":"N504*(($C506*$N$340)+($C507*$N$374))","v":111924.55854838362},{"$f":"O504*(($C506*$O$340)+($C507*$O$374))","v":108024.18507540986},1455104.1635803317,{"$f":"+P518/P521","v":6.2622711472338055E-2}]
[null,"Customer 1","Cust 1",{"$f":"D504*(($C506*$D$341)+($C507*$D$375))","v":36478.423947853058},{"$f":"E504*(($C506*$E$341)+($C507*$E$375))","v":40573.237573177241},{"$f":"F504*(($C506*$F$341)+($C507*$F$375))","v":41100.060432522369},{"$f":"G504*(($C506*$G$341)+($C507*$G$375))","v":38818.098980823728},{"$f":"H504*(($C506*$H$341)+($C507*$H$375))","v":51751.305277819381},{"$f":"I504*(($C506*$I$341)+($C507*$I$375))","v":48528.168036901989},{"$f":"J504*(($C506*$J$341)+($C507*$J$375))","v":50820.6058089859},{"$f":"K504*(($C506*$K$341)+($C507*$K$375))","v":45568.247606851357},{"$f":"L504*(($C506*$L$341)+($C507*$L$375))","v":60525.62477363996},{"$f":"M504*(($C506*$M$341)+($C507*$M$375))","v":29464.904789640277},{"$f":"N504*(($C506*$N$341)+($C507*$N$375))","v":48990.568460875038},{"$f":"O504*(($C506*$O$341)+($C507*$O$375))","v":46574.15296004535},539193.3986491356,{"$f":"+P519/P521","v":2.3205041588440257E-2}]
[null,"Customer 2","Cust 2",{"$f":"D504*(($C506*$D$342)+($C507*$D$376))","v":44044.29707064313},{"$f":"E504*(($C506*$E$342)+($C507*$E$376))","v":51525.880469461961},{"$f":"F504*(($C506*$F$342)+($C507*$F$376))","v":47552.733247545701},{"$f":"G504*(($C506*$G$342)+($C507*$G$376))","v":59844.489623730355},{"$f":"H504*(($C506*$H$342)+($C507*$H$376))","v":87994.141896378409},{"$f":"I504*(($C506*$I$342)+($C507*$I$376))","v":82879.185187131108},{"$f":"J504*(($C506*$J$342)+($C507*$J$376))","v":64130.635190552719},{"$f":"K504*(($C506*$K$342)+($C507*$K$376))","v":51378.544636587736},{"$f":"L504*(($C506*$L$342)+($C507*$L$376))","v":89609.851837546521},{"$f":"M504*(($C506*$M$342)+($C507*$M$376))","v":52384.280158343208},{"$f":"N504*(($C506*$N$342)+($C507*$N$376))","v":59375.542066289017},{"$f":"O504*(($C506*$O$342)+($C507*$O$376))","v":56195.711598162467},746915.29298237234,{"$f":"+P520/P521","v":3.2144682186616334E-2}]
[null,"Total",null,{"$f":"SUM(D510:D520)","v":1794755.5263701847},2032589.4628060088,1970345.0628413514,2024875.1853423836,2096531.2234470916,2106874.4244352672,2170274.9521391625,2039622.9056908374,2207934.9010167089,1307009.4831863567,1761007.7646012029,1724224.456033461,23236045.347910013,{"$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":15092905.073486993},16997463.144664068,13826580.185845964,10586779.96298331,9169778.1188936345,8831414.6594875026,10309025.684989912,9909930.0908234604,9457158.0173218511,6312839.2486457704,6456420.7253784509,7728517.8457664261,{"$f":"SUM(D524:O524)","v":124678812.75828734}]
[null,{"$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$366))","v":4154885.3749759453},{"$f":"E524*(($C526*$E$332)+($C527*$E$366))","v":5470264.1598760197},{"$f":"F524*(($C526*$F$332)+($C527*$F$366))","v":4280248.9116542917},{"$f":"G524*(($C526*$G$332)+($C527*$G$366))","v":2789155.6942402511},{"$f":"H524*(($C526*$H$332)+($C527*$H$366))","v":2238731.4206716348},{"$f":"I524*(($C526*$I$332)+($C527*$I$366))","v":2427334.4509177268},{"$f":"J524*(($C526*$J$332)+($C527*$J$366))","v":3204942.2404598105},{"$f":"K524*(($C526*$K$332)+($C527*$K$366))","v":3029255.8807490743},{"$f":"L524*(($C526*$L$332)+($C527*$L$366))","v":2661492.2573019913},{"$f":"M524*(($C526*$M$332)+($C527*$M$366))","v":1668085.556756509},{"$f":"N524*(($C526*$N$332)+($C527*$N$366))","v":1577820.3943487294},{"$f":"O524*(($C526*$O$332)+($C527*$O$366))","v":1853972.6390170106},{"$f":"SUM(D530:O530)","v":35356188.980968989},{"$f":"+P530/P541","v":0.28357816535768132}]
[null,"GS Dist - Large","Sch 6",{"$f":"D524*(($C526*$D$333)+($C527*$D$367))","v":4187501.9393174225},{"$f":"E524*(($C526*$E$333)+($C527*$E$367))","v":4538318.1144673489},{"$f":"F524*(($C526*$F$333)+($C527*$F$367))","v":3772667.006447244},{"$f":"G524*(($C526*$G$333)+($C527*$G$367))","v":3085699.5287463791},{"$f":"H524*(($C526*$H$333)+($C527*$H$367))","v":2603743.1864575855},{"$f":"I524*(($C526*$I$333)+($C527*$I$367))","v":2412860.9150067633},{"$f":"J524*(($C526*$J$333)+($C527*$J$367))","v":2724236.2810516809},{"$f":"K524*(($C526*$K$333)+($C527*$K$367))","v":2622764.514979233},{"$f":"L524*(($C526*$L$333)+($C527*$L$367))","v":2507953.7561806855},{"$f":"M524*(($C526*$M$333)+($C527*$M$367))","v":1722271.5752672737},{"$f":"N524*(($C526*$N$333)+($C527*$N$367))","v":1766298.2073024237},{"$f":"O524*(($C526*$O$333)+($C527*$O$367))","v":2154336.2564896564},{"$f":"SUM(D531:O531)","v":34098651.281713694},{"$f":"+P531/P541","v":0.27349194724704479}]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"D524*(($C526*$D$334)+($C527*$D$368))","v":1512720.990215563},{"$f":"E524*(($C526*$E$334)+($C527*$E$368))","v":1545189.3610379188},{"$f":"F524*(($C526*$F$334)+($C527*$F$368))","v":1296117.6806208594},{"$f":"G524*(($C526*$G$334)+($C527*$G$368))","v":1027471.8783996345},{"$f":"H524*(($C526*$H$334)+($C527*$H$368))","v":945987.58716580668},{"$f":"I524*(($C526*$I$334)+($C527*$I$368))","v":870943.55928761302},{"$f":"J524*(($C526*$J$334)+($C527*$J$368))","v":963775.97726654704},{"$f":"K524*(($C526*$K$334)+($C527*$K$368))","v":912145.99289450399},{"$f":"L524*(($C526*$L$334)+($C527*$L$368))","v":873650.91519305587},{"$f":"M524*(($C526*$M$334)+($C527*$M$368))","v":615586.92779791763},{"$f":"N524*(($C526*$N$334)+($C527*$N$368))","v":682565.74754749506},{"$f":"O524*(($C526*$O$334)+($C527*$O$368))","v":825168.38543375093},12071325.002860665,{"$f":"+P532/P541","v":9.6819377212575289E-2}]
[null,"ST Lighting","Sch 7,11,12",{"$f":"D524*(($C526*$D$335)+($C527*$D$369))","v":55863.520389162382},{"$f":"E524*(($C526*$E$335)+($C527*$E$369))","v":56324.207155935968},{"$f":"F524*(($C526*$F$335)+($C527*$F$369))","v":46269.621268233524},{"$f":"G524*(($C526*$G$335)+($C527*$G$369))","v":40691.65078028568},{"$f":"H524*(($C526*$H$335)+($C527*$H$369))","v":37829.648717326047},{"$f":"I524*(($C526*$I$335)+($C527*$I$369))","v":34964.593987984139},{"$f":"J524*(($C526*$J$335)+($C527*$J$369))","v":37928.09686044071},{"$f":"K524*(($C526*$K$335)+($C527*$K$369))","v":37713.998079142133},{"$f":"L524*(($C526*$L$335)+($C527*$L$369))","v":37672.962895298624},{"$f":"M524*(($C526*$M$335)+($C527*$M$369))","v":26714.317846220889},{"$f":"N524*(($C526*$N$335)+($C527*$N$369))","v":28099.443599510902},{"$f":"O524*(($C526*$O$335)+($C527*$O$369))","v":31744.819896033288},471816.88147557416,{"$f":"+P533/P541","v":3.7842586967063718E-3}]
[null,"GS Trans","Sch 9",{"$f":"D524*(($C526*$D$336)+($C527*$D$370))","v":3294522.8460453013},{"$f":"E524*(($C526*$E$336)+($C527*$E$370))","v":3228233.922182959},{"$f":"F524*(($C526*$F$336)+($C527*$F$370))","v":2686187.7598079001},{"$f":"G524*(($C526*$G$336)+($C527*$G$370))","v":2299522.1616876349},{"$f":"H524*(($C526*$H$336)+($C527*$H$370))","v":2107040.3632867928},{"$f":"I524*(($C526*$I$336)+($C527*$I$370))","v":1984953.2461769457},{"$f":"J524*(($C526*$J$336)+($C527*$J$370))","v":2182635.4507680614},{"$f":"K524*(($C526*$K$336)+($C527*$K$370))","v":2176560.3709649136},{"$f":"L524*(($C526*$L$336)+($C527*$L$370))","v":2102604.1749683539},{"$f":"M524*(($C526*$M$336)+($C527*$M$370))","v":1464947.0719200601},{"$f":"N524*(($C526*$N$336)+($C527*$N$370))","v":1549494.9735025531},{"$f":"O524*(($C526*$O$336)+($C527*$O$370))","v":1796044.3112611407},26872746.652572617,{"$f":"+P534/P541","v":0.21553579199274497}]
[null,"Irrigation","Sch 10",{"$f":"D524*(($C526*$D$337)+($C527*$D$371))","v":278355.22366572742},{"$f":"E524*(($C526*$E$337)+($C527*$E$371))","v":323584.93614345463},{"$f":"F524*(($C526*$F$337)+($C527*$F$371))","v":252115.58183040182},{"$f":"G524*(($C526*$G$337)+($C527*$G$371))","v":145044.64627236291},{"$f":"H524*(($C526*$H$337)+($C527*$H$371))","v":51419.333987235485},{"$f":"I524*(($C526*$I$337)+($C527*$I$371))","v":13491.301557418841},{"$f":"J524*(($C526*$J$337)+($C527*$J$371))","v":3630.2716582228882},{"$f":"K524*(($C526*$K$337)+($C527*$K$371))","v":2580.8224986506111},{"$f":"L524*(($C526*$L$337)+($C527*$L$371))","v":2950.5434990388853},{"$f":"M524*(($C526*$M$337)+($C527*$M$371))","v":2227.1458029785076},{"$f":"N524*(($C526*$N$337)+($C527*$N$371))","v":37952.705945643938},{"$f":"O524*(($C526*$O$337)+($C527*$O$371))","v":113710.27466982132},1227062.787530957,{"$f":"+P535/P541","v":9.8417907612726677E-3}]
[null,"Traffic Signals","Sch 12",{"$f":"D524*(($C526*$D$338)+($C527*$D$372))","v":3502.3040305393583},{"$f":"E524*(($C526*$E$338)+($C527*$E$372))","v":3956.6195656614982},{"$f":"F524*(($C526*$F$338)+($C527*$F$372))","v":3194.6224349438248},{"$f":"G524*(($C526*$G$338)+($C527*$G$372))","v":2446.274423370905},{"$f":"H524*(($C526*$H$338)+($C527*$H$372))","v":2663.021232194088},{"$f":"I524*(($C526*$I$338)+($C527*$I$372))","v":2477.4274113843549},{"$f":"J524*(($C526*$J$338)+($C527*$J$372))","v":2886.5060012154654},{"$f":"K524*(($C526*$K$338)+($C527*$K$372))","v":3248.7288273320069},{"$f":"L524*(($C526*$L$338)+($C527*$L$372))","v":3117.5720964005159},{"$f":"M524*(($C526*$M$338)+($C527*$M$372))","v":2102.9134889971256},{"$f":"N524*(($C526*$N$338)+($C527*$N$372))","v":1820.1011764531218},{"$f":"O524*(($C526*$O$338)+($C527*$O$372))","v":2395.9990478499567},33812.089736342226,{"$f":"+P536/P541","v":2.7119354915492453E-4}]
[null,"Outdoor Lighting","Sch 12",{"$f":"D524*(($C526*$D$339)+($C527*$D$373))","v":10638.697561538129},{"$f":"E524*(($C526*$E$339)+($C527*$E$373))","v":10293.127025485272},{"$f":"F524*(($C526*$F$339)+($C527*$F$373))","v":8200.182958738571},{"$f":"G524*(($C526*$G$339)+($C527*$G$373))","v":7354.0861210881358},{"$f":"H524*(($C526*$H$339)+($C527*$H$373))","v":8195.2504496531856},{"$f":"I524*(($C526*$I$339)+($C527*$I$373))","v":8438.9493439268535},{"$f":"J524*(($C526*$J$339)+($C527*$J$373))","v":9040.6658766968048},{"$f":"K524*(($C526*$K$339)+($C527*$K$373))","v":8705.1125413171267},{"$f":"L524*(($C526*$L$339)+($C527*$L$373))","v":9121.6660622074869},{"$f":"M524*(($C526*$M$339)+($C527*$M$373))","v":5345.5202258481631},{"$f":"N524*(($C526*$N$339)+($C527*$N$373))","v":4712.7236212989419},{"$f":"O524*(($C526*$O$339)+($C527*$O$373))","v":6299.7434080318972},96345.725195830557,{"$f":"+P537/P541","v":7.727513846527746E-4}]
[null,"GS Dist - Small","Sch 23",{"$f":"D524*(($C526*$D$340)+($C527*$D$374))","v":917762.46122506983},{"$f":"E524*(($C526*$E$340)+($C527*$E$374))","v":1051122.823904942},{"$f":"F524*(($C526*$F$340)+($C527*$F$374))","v":859472.07029825205},{"$f":"G524*(($C526*$G$340)+($C527*$G$374))","v":673550.33811967005},{"$f":"H524*(($C526*$H$340)+($C527*$H$374))","v":562951.67948780302},{"$f":"I524*(($C526*$I$340)+($C527*$I$374))","v":525128.19614260877},{"$f":"J524*(($C526*$J$340)+($C527*$J$374))","v":633920.16561817122},{"$f":"K524*(($C526*$K$340)+($C527*$K$374))","v":645918.61111330555},{"$f":"L524*(($C526*$L$340)+($C527*$L$374))","v":615524.97099578474},{"$f":"M524*(($C526*$M$340)+($C527*$M$374))","v":410227.69297819067},{"$f":"N524*(($C526*$N$340)+($C527*$N$374))","v":410351.42150793684},{"$f":"O524*(($C526*$O$340)+($C527*$O$374))","v":484198.46917742502},7790128.9005691595,{"$f":"+P538/P541","v":6.2481577488805166E-2}]
[null,"Customer 1","Cust 1",{"$f":"D524*(($C526*$D$341)+($C527*$D$375))","v":306763.44593230222},{"$f":"E524*(($C526*$E$341)+($C527*$E$375))","v":339292.37700451433},{"$f":"F524*(($C526*$F$341)+($C527*$F$375))","v":288413.076435405},{"$f":"G524*(($C526*$G$341)+($C527*$G$375))","v":202955.06383115609},{"$f":"H524*(($C526*$H$341)+($C527*$H$375))","v":226349.11488725018},{"$f":"I524*(($C526*$I$341)+($C527*$I$375))","v":203416.19302443476},{"$f":"J524*(($C526*$J$341)+($C527*$J$375))","v":241403.02135228663},{"$f":"K524*(($C526*$K$341)+($C527*$K$375))","v":221402.76366050963},{"$f":"L524*(($C526*$L$341)+($C527*$L$375))","v":259246.95393775628},{"$f":"M524*(($C526*$M$341)+($C527*$M$375))","v":142315.11691880395},{"$f":"N524*(($C526*$N$341)+($C527*$N$375))","v":179615.17712586321},{"$f":"O524*(($C526*$O$341)+($C527*$O$375))","v":208760.04341756093},2819932.3475278434,{"$f":"+P539/P541","v":2.261757459140069E-2}]
[null,"Customer 2","Cust 2",{"$f":"D524*(($C526*$D$342)+($C527*$D$376))","v":370388.27012842189},{"$f":"E524*(($C526*$E$342)+($C527*$E$376))","v":430883.49629982974},{"$f":"F524*(($C526*$F$342)+($C527*$F$376))","v":333693.6720896964},{"$f":"G524*(($C526*$G$342)+($C527*$G$376))","v":312888.64036147651},{"$f":"H524*(($C526*$H$342)+($C527*$H$376))","v":384867.51255035389},{"$f":"I524*(($C526*$I$342)+($C527*$I$376))","v":347405.82663069764},{"$f":"J524*(($C526*$J$342)+($C527*$J$376))","v":304627.00807677809},{"$f":"K524*(($C526*$K$342)+($C527*$K$376))","v":249633.29451547866},{"$f":"L524*(($C526*$L$342)+($C527*$L$376))","v":383822.24419127608},{"$f":"M524*(($C526*$M$342)+($C527*$M$376))","v":253015.40964297179},{"$f":"N524*(($C526*$N$342)+($C527*$N$376))","v":217689.82970054226},{"$f":"O524*(($C526*$O$342)+($C527*$O$376))","v":251886.90394814438},3840802.1081356672,{"$f":"+P540/P541","v":3.0805571717961128E-2}]
[null,"Total",null,{"$f":"SUM(D530:D540)","v":15092905.073486993},16997463.144664068,13826580.185845966,10586779.96298331,9169778.1188936345,8831414.6594875064,10309025.684989912,9909930.0908234622,9457158.0173218474,6312839.2486457713,6456420.7253784491,7728517.8457664251,124678812.75828733,{"$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":131376.77368616292},{"$f":"E285","v":131414.06170035887},131245.02753781309,139852.68472338741,139488.73649978652,144090.64689032052,144111.0958158029,130162.22216582425,144111.0958158029,130840.1746134623,83139.813408742659,127143.62460134424,{"$f":"SUM(D564:O564)","v":1576975.9574588086}]
[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$366))","v":36166.359818895427},{"$f":"E564*(($C566*$E$332)+($C567*$E$366))","v":42292.760143379419},{"$f":"F564*(($C566*$F$332)+($C567*$F$366))","v":40629.09112217262},{"$f":"G564*(($C566*$G$332)+($C567*$G$366))","v":36845.094855556272},{"$f":"H564*(($C566*$H$332)+($C567*$H$366))","v":34055.111604983504},{"$f":"I564*(($C566*$I$332)+($C567*$I$366))","v":39603.64276137307},{"$f":"J564*(($C566*$J$332)+($C567*$J$366))","v":44802.26865391399},{"$f":"K564*(($C566*$K$332)+($C567*$K$366))","v":39787.836375587074},{"$f":"L564*(($C566*$L$332)+($C567*$L$366))","v":40556.641329514503},{"$f":"M564*(($C566*$M$332)+($C567*$M$366))","v":34572.812156279069},{"$f":"N564*(($C566*$N$332)+($C567*$N$366))","v":20317.711431510354},{"$f":"O564*(($C566*$O$332)+($C567*$O$366))","v":30500.130288948851},{"$f":"SUM(D570:O570)","v":440129.46054211416},{"$f":"+P570/P581","v":0.27909712793044311}]
[null,"GS Dist - Large","Sch 6",{"$f":"D564*(($C566*$D$333)+($C567*$D$367))","v":36450.271959801808},{"$f":"E564*(($C566*$E$333)+($C567*$E$367))","v":35087.519333594973},{"$f":"F564*(($C566*$F$333)+($C567*$F$367))","v":35811.008832034815},{"$f":"G564*(($C566*$G$333)+($C567*$G$367))","v":40762.475923157413},{"$f":"H564*(($C566*$H$333)+($C567*$H$367))","v":39607.593830494683},{"$f":"I564*(($C566*$I$333)+($C567*$I$367))","v":39367.496998478724},{"$f":"J564*(($C566*$J$333)+($C567*$J$367))","v":38082.422890375157},{"$f":"K564*(($C566*$K$333)+($C567*$K$367))","v":34448.765466417128},{"$f":"L564*(($C566*$L$333)+($C567*$L$367))","v":38216.974211128632},{"$f":"M564*(($C566*$M$333)+($C567*$M$367))","v":35695.873879271247},{"$f":"N564*(($C566*$N$333)+($C567*$N$367))","v":22744.754350052426},{"$f":"O564*(($C566*$O$333)+($C567*$O$367))","v":35441.481242128495},{"$f":"SUM(D571:O571)","v":431716.63891693554},{"$f":"+P571/P581","v":0.2737623467719939}]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"D564*(($C566*$D$334)+($C567*$D$368))","v":13167.538138894766},{"$f":"E564*(($C566*$E$334)+($C567*$E$368))","v":11946.465675609992},{"$f":"F564*(($C566*$F$334)+($C567*$F$368))","v":12303.04228513923},{"$f":"G564*(($C566*$G$334)+($C567*$G$368))","v":13573.031759836271},{"$f":"H564*(($C566*$H$334)+($C567*$H$368))","v":14390.164251232813},{"$f":"I564*(($C566*$I$334)+($C567*$I$368))","v":14210.047393470821},{"$f":"J564*(($C566*$J$334)+($C567*$J$368))","v":13472.738981245864},{"$f":"K564*(($C566*$K$334)+($C567*$K$368))","v":11980.604130067604},{"$f":"L564*(($C566*$L$334)+($C567*$L$368))","v":13312.96257483963},{"$f":"M564*(($C566*$M$334)+($C567*$M$368))","v":12758.680832895046},{"$f":"N564*(($C566*$N$334)+($C567*$N$368))","v":8789.4502703696271},{"$f":"O564*(($C566*$O$334)+($C567*$O$368))","v":13575.034893392538},153479.7611869942,{"$f":"+P572/P581","v":9.7325365336778227E-2}]
[null,"ST Lighting","Sch 7,11,12",{"$f":"D564*(($C566*$D$335)+($C567*$D$369))","v":486.26616544297445},{"$f":"E564*(($C566*$E$335)+($C567*$E$369))","v":435.46456147119659},{"$f":"F564*(($C566*$F$335)+($C567*$F$369))","v":439.20171408183546},{"$f":"G564*(($C566*$G$335)+($C567*$G$369))","v":537.54178582604834},{"$f":"H564*(($C566*$H$335)+($C567*$H$369))","v":575.4566613709128},{"$f":"I564*(($C566*$I$335)+($C567*$I$369))","v":570.4715677203194},{"$f":"J564*(($C566*$J$335)+($C567*$J$369))","v":530.20137574440162},{"$f":"K564*(($C566*$K$335)+($C567*$K$369))","v":495.35544163771812},{"$f":"L564*(($C566*$L$335)+($C567*$L$369))","v":574.07224829336394},{"$f":"M564*(($C566*$M$335)+($C567*$M$369))","v":553.68208725240163},{"$f":"N564*(($C566*$N$335)+($C567*$N$369))","v":361.83864049781022},{"$f":"O564*(($C566*$O$335)+($C567*$O$369))","v":522.24133326023014},6081.7935825992117,{"$f":"+P573/P581","v":3.8566178221255921E-3}]
[null,"GS Trans","Sch 9",{"$f":"D564*(($C566*$D$336)+($C567*$D$370))","v":28677.301039221958},{"$f":"E564*(($C566*$E$336)+($C567*$E$370))","v":24958.744032701201},{"$f":"F564*(($C566*$F$336)+($C567*$F$370))","v":25497.901995218061},{"$f":"G564*(($C566*$G$336)+($C567*$G$370))","v":30376.974775842904},{"$f":"H564*(($C566*$H$336)+($C567*$H$370))","v":32051.854932383791},{"$f":"I564*(($C566*$I$336)+($C567*$I$370))","v":32385.887008647769},{"$f":"J564*(($C566*$J$336)+($C567*$J$370))","v":30511.320486336728},{"$f":"K564*(($C566*$K$336)+($C567*$K$370))","v":28588.086088034426},{"$f":"L564*(($C566*$L$336)+($C567*$L$370))","v":32040.132053052013},{"$f":"M564*(($C566*$M$336)+($C567*$M$370))","v":30362.555284552644},{"$f":"N564*(($C566*$N$336)+($C567*$N$370))","v":19952.962865076563},{"$f":"O564*(($C566*$O$336)+($C567*$O$370))","v":29547.138045809952},344950.85860687797,{"$f":"+P574/P581","v":0.21874198967671213}]
[null,"Irrigation","Sch 10",{"$f":"D564*(($C566*$D$337)+($C567*$D$371))","v":2422.9537683989893},{"$f":"E564*(($C566*$E$337)+($C567*$E$371))","v":2501.7621983791073},{"$f":"F564*(($C566*$F$337)+($C567*$F$371))","v":2393.1381466196117},{"$f":"G564*(($C566*$G$337)+($C567*$G$371))","v":1916.0578813265356},{"$f":"H564*(($C566*$H$337)+($C567*$H$371))","v":782.18009602236532},{"$f":"I564*(($C566*$I$337)+($C567*$I$371))","v":220.11992911152475},{"$f":"J564*(($C566*$J$337)+($C567*$J$371))","v":50.747999157406717},{"$f":"K564*(($C566*$K$337)+($C567*$K$371))","v":33.897877014388193},{"$f":"L564*(($C566*$L$337)+($C567*$L$371))","v":44.961293458338574},{"$f":"M564*(($C566*$M$337)+($C567*$M$371))","v":46.159918583996692},{"$f":"N564*(($C566*$N$337)+($C567*$N$371))","v":488.71983795522533},{"$f":"O564*(($C566*$O$337)+($C567*$O$371))","v":1870.6738813904842},12771.372827417972,{"$f":"+P575/P581","v":8.0986477739319399E-3}]
[null,"Traffic Signals","Sch 12",{"$f":"D564*(($C566*$D$338)+($C567*$D$372))","v":30.485940364693569},{"$f":"E564*(($C566*$E$338)+($C567*$E$372))","v":30.590179446273094},{"$f":"F564*(($C566*$F$338)+($C567*$F$372))","v":30.324078970469209},{"$f":"G564*(($C566*$G$338)+($C567*$G$372))","v":32.315590469887326},{"$f":"H564*(($C566*$H$338)+($C567*$H$372))","v":40.509318997096528},{"$f":"I564*(($C566*$I$338)+($C567*$I$372))","v":40.420944106241244},{"$f":"J564*(($C566*$J$338)+($C567*$J$372))","v":40.350810602763481},{"$f":"K564*(($C566*$K$338)+($C567*$K$372))","v":42.670509227030166},{"$f":"L564*(($C566*$L$338)+($C567*$L$372))","v":47.506526831226381},{"$f":"M564*(($C566*$M$338)+($C567*$M$372))","v":43.585074363554135},{"$f":"N564*(($C566*$N$338)+($C567*$N$372))","v":23.437579214832777},{"$f":"O564*(($C566*$O$338)+($C567*$O$372))","v":39.417131404036091},441.61368399810402,{"$f":"+P576/P581","v":2.8003831124333366E-4}]
[null,"Outdoor Lighting","Sch 12",{"$f":"D564*(($C566*$D$339)+($C567*$D$373))","v":92.604952794208174},{"$f":"E564*(($C566*$E$339)+($C567*$E$373))","v":79.580206675805471},{"$f":"F564*(($C566*$F$339)+($C567*$F$373))","v":77.837992024699716},{"$f":"G564*(($C566*$G$339)+($C567*$G$373))","v":97.148395576113813},{"$f":"H564*(($C566*$H$339)+($C567*$H$373))","v":124.66442652151703},{"$f":"I564*(($C566*$I$339)+($C567*$I$373))","v":137.68730344178297},{"$f":"J564*(($C566*$J$339)+($C567*$J$373))","v":126.38054324496406},{"$f":"K564*(($C566*$K$339)+($C567*$K$373))","v":114.33751622835821},{"$f":"L564*(($C566*$L$339)+($C567*$L$373))","v":138.99876574789431},{"$f":"M564*(($C566*$M$339)+($C567*$M$373))","v":110.79147942818364},{"$f":"N564*(($C566*$N$339)+($C567*$N$373))","v":60.686095158211877},{"$f":"O564*(($C566*$O$339)+($C567*$O$373))","v":103.63852771516365},1264.3562045569031,{"$f":"+P577/P581","v":8.0175997520870804E-4}]
[null,"GS Dist - Small","Sch 23",{"$f":"D564*(($C566*$D$340)+($C567*$D$374))","v":7988.6987017380961},{"$f":"E564*(($C566*$E$340)+($C567*$E$374))","v":8126.6432796274485},{"$f":"F564*(($C566*$F$340)+($C567*$F$374))","v":8158.3033561508028},{"$f":"G564*(($C566*$G$340)+($C567*$G$374))","v":8897.6840372373863},{"$f":"H564*(($C566*$H$340)+($C567*$H$374))","v":8563.5025694232172},{"$f":"I564*(($C566*$I$340)+($C567*$I$374))","v":8567.8302287899369},{"$f":"J564*(($C566*$J$340)+($C567*$J$374))","v":8861.6453696476856},{"$f":"K564*(($C566*$K$340)+($C567*$K$374))","v":8483.8339917879894},{"$f":"L564*(($C566*$L$340)+($C567*$L$374))","v":9379.5596848145597},{"$f":"M564*(($C566*$M$340)+($C567*$M$374))","v":8502.3966026156086},{"$f":"N564*(($C566*$N$340)+($C567*$N$374))","v":5284.1259991126735},{"$f":"O564*(($C566*$O$340)+($C567*$O$374))","v":7965.6603796759418},98779.884200621353,{"$f":"+P578/P581","v":6.2638801646537803E-2}]
[null,"Customer 1","Cust 1",{"$f":"D564*(($C566*$D$341)+($C567*$D$375))","v":2670.2342335824724},{"$f":"E564*(($C566*$E$341)+($C567*$E$375))","v":2623.2025912719746},{"$f":"F564*(($C566*$F$341)+($C567*$F$375))","v":2737.6821781122258},{"$f":"G564*(($C566*$G$341)+($C567*$G$375))","v":2681.0617254951621},{"$f":"H564*(($C566*$H$341)+($C567*$H$375))","v":3443.1751383834962},{"$f":"I564*(($C566*$I$341)+($C567*$I$375))","v":3318.8760771604425},{"$f":"J564*(($C566*$J$341)+($C567*$J$375))","v":3374.6015388221176},{"$f":"K564*(($C566*$K$341)+($C567*$K$375))","v":2908.020081634309},{"$f":"L564*(($C566*$L$341)+($C567*$L$375))","v":3950.4851828053752},{"$f":"M564*(($C566*$M$341)+($C567*$M$375))","v":2949.6291627869487},{"$f":"N564*(($C566*$N$341)+($C567*$N$375))","v":2312.9180929805661},{"$f":"O564*(($C566*$O$341)+($C567*$O$375))","v":3434.3594880333112},36404.245491068403,{"$f":"+P579/P581","v":2.308484496474595E-2}]
[null,"Customer 2","Cust 2",{"$f":"D564*(($C566*$D$342)+($C567*$D$376))","v":3224.0589670275313},{"$f":"E564*(($C566*$E$342)+($C567*$E$376))","v":3331.3294982014963},{"$f":"F564*(($C566*$F$342)+($C567*$F$376))","v":3167.4958372887481},{"$f":"G564*(($C566*$G$342)+($C567*$G$376))","v":4133.2979930634183},{"$f":"H564*(($C566*$H$342)+($C567*$H$376))","v":5854.5236699731449},{"$f":"I564*(($C566*$I$342)+($C567*$I$376))","v":5668.1666780199275},{"$f":"J564*(($C566*$J$342)+($C567*$J$376))","v":4258.4171667118017},{"$f":"K564*(($C566*$K$342)+($C567*$K$376))","v":3278.8146881882185},{"$f":"L564*(($C566*$L$342)+($C567*$L$376))","v":5848.8019453173365},{"$f":"M564*(($C566*$M$342)+($C567*$M$376))","v":5244.0081354336262},{"$f":"N564*(($C566*$N$342)+($C567*$N$376))","v":2803.2082468143635},{"$f":"O564*(($C566*$O$342)+($C567*$O$376))","v":4143.8493895852253},50955.972215624839,{"$f":"+P580/P581","v":3.2312459790279226E-2}]
[null,"Total",null,{"$f":"SUM(D570:D580)","v":131376.77368616292},131414.06170035887,131245.02753781312,139852.68472338741,139488.73649978652,144090.64689032055,144111.09581580287,130162.22216582423,144111.09581580287,130840.17461346232,83139.813408742644,127143.62460134424,1576975.9574588088,{"$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":5460536.8649846092},5474069.6505502341,4897600.2675775681,5025754.9710486699,5250354.1106784986,5387535.8718480449,5307187.5472224103,5317724.499914662,5342375.0063655293,5021059.8029400297,5002186.9680837663,5337230.1947674844,{"$f":"SUM(D584:O584)","v":62823615.755981512}]
[null,{"$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$366))","v":1944375.7951503973},{"$f":"E584*(($C586*$E$332)+($C587*$E$366))","v":2087551.8607992362},{"$f":"F584*(($C586*$F$332)+($C587*$F$366))","v":1767710.7388750606},{"$f":"G584*(($C586*$G$332)+($C587*$G$366))","v":1432803.5633672969},{"$f":"H584*(($C586*$H$332)+($C587*$H$366))","v":1837441.0093077845},{"$f":"I584*(($C586*$I$332)+($C587*$I$366))","v":1979100.5887108494},{"$f":"J584*(($C586*$J$332)+($C587*$J$366))","v":1907554.5712197481},{"$f":"K584*(($C586*$K$332)+($C587*$K$366))","v":1478593.5080837267},{"$f":"L584*(($C586*$L$332)+($C587*$L$366))","v":1374202.4664701906},{"$f":"M584*(($C586*$M$332)+($C587*$M$366))","v":1248627.3920909576},{"$f":"N584*(($C586*$N$332)+($C587*$N$366))","v":1582737.6668114255},{"$f":"O584*(($C586*$O$332)+($C587*$O$366))","v":1970757.6170988169},{"$f":"SUM(D590:O590)","v":20611456.777985491},{"$f":"+P590/P601","v":0.32808453524935888}]
[null,"GS Dist - Large","Sch 6",{"$f":"D584*(($C586*$D$333)+($C587*$D$367))","v":1464938.4788892935},{"$f":"E584*(($C586*$E$333)+($C587*$E$367))","v":1428785.0758825175},{"$f":"F584*(($C586*$F$333)+($C587*$F$367))","v":1373707.9883823215},{"$f":"G584*(($C586*$G$333)+($C587*$G$367))","v":1454496.8009016661},{"$f":"H584*(($C586*$H$333)+($C587*$H$367))","v":1270079.2546591363},{"$f":"I584*(($C586*$I$333)+($C587*$I$367))","v":1404646.616067105},{"$f":"J584*(($C586*$J$333)+($C587*$J$367))","v":1347070.6340059496},{"$f":"K584*(($C586*$K$333)+($C587*$K$367))","v":1561181.1387591416},{"$f":"L584*(($C586*$L$333)+($C587*$L$367))","v":1600406.1748687939},{"$f":"M584*(($C586*$M$333)+($C587*$M$367))","v":1507814.8786190527},{"$f":"N584*(($C586*$N$333)+($C587*$N$367))","v":1367104.9084982157},{"$f":"O584*(($C586*$O$333)+($C587*$O$367))","v":1402477.5385937744},{"$f":"SUM(D591:O591)","v":17182709.488126967},{"$f":"+P591/P601","v":0.27350717212565057}]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"D584*(($C586*$D$334)+($C587*$D$368))","v":488274.41113775142},{"$f":"E584*(($C586*$E$334)+($C587*$E$368))","v":462401.31759942346},{"$f":"F584*(($C586*$F$334)+($C587*$F$368))","v":405862.17756103683},{"$f":"G584*(($C586*$G$334)+($C587*$G$368))","v":487406.09643998806},{"$f":"H584*(($C586*$H$334)+($C587*$H$368))","v":469555.12065908749},{"$f":"I584*(($C586*$I$334)+($C587*$I$368))","v":478534.03241450572},{"$f":"J584*(($C586*$J$334)+($C587*$J$368))","v":473142.59300965222},{"$f":"K584*(($C586*$K$334)+($C587*$K$368))","v":509003.7036800168},{"$f":"L584*(($C586*$L$334)+($C587*$L$368))","v":508458.21489015431},{"$f":"M584*(($C586*$M$334)+($C587*$M$368))","v":536494.40241370536},{"$f":"N584*(($C586*$N$334)+($C587*$N$368))","v":467712.11629233003},{"$f":"O584*(($C586*$O$334)+($C587*$O$368))","v":453649.87427131954},5740494.060368971,{"$f":"+P592/P601","v":9.1374779870456793E-2}]
[null,"ST Lighting","Sch 7,11,12",{"$f":"D584*(($C586*$D$335)+($C587*$D$369))","v":5052.7849179396653},{"$f":"E584*(($C586*$E$335)+($C587*$E$369))","v":4534.8330859655907},{"$f":"F584*(($C586*$F$335)+($C587*$F$369))","v":4097.3636730503713},{"$f":"G584*(($C586*$G$335)+($C587*$G$369))","v":4829.2839490443193},{"$f":"H584*(($C586*$H$335)+($C587*$H$369))","v":25350.203233108572},{"$f":"I584*(($C586*$I$335)+($C587*$I$369))","v":24776.864103230331},{"$f":"J584*(($C586*$J$335)+($C587*$J$369))","v":26286.471372833519},{"$f":"K584*(($C586*$K$335)+($C587*$K$369))","v":5059.3861343406261},{"$f":"L584*(($C586*$L$335)+($C587*$L$369))","v":5320.3905184555251},{"$f":"M584*(($C586*$M$335)+($C587*$M$369))","v":5311.9595722874474},{"$f":"N584*(($C586*$N$335)+($C587*$N$369))","v":5442.5925974503161},{"$f":"O584*(($C586*$O$335)+($C587*$O$369))","v":5480.6566620459935},121542.78981975227,{"$f":"+P593/P601","v":1.9346672164150319E-3}]
[null,"GS Trans","Sch 9",{"$f":"D584*(($C586*$D$336)+($C587*$D$370))","v":924072.59534069395},{"$f":"E584*(($C586*$E$336)+($C587*$E$370))","v":898451.59406934259},{"$f":"F584*(($C586*$F$336)+($C587*$F$370))","v":808761.76924124418},{"$f":"G584*(($C586*$G$336)+($C587*$G$370))","v":972362.78570910345},{"$f":"H584*(($C586*$H$336)+($C587*$H$370))","v":1051787.0762526831},{"$f":"I584*(($C586*$I$336)+($C587*$I$370))","v":986680.46406677191},{"$f":"J584*(($C586*$J$336)+($C587*$J$370))","v":1043861.9566081408},{"$f":"K584*(($C586*$K$336)+($C587*$K$370))","v":1117397.6639926627},{"$f":"L584*(($C586*$L$336)+($C587*$L$370))","v":1144826.7924094975},{"$f":"M584*(($C586*$M$336)+($C587*$M$370))","v":1100556.8343305925},{"$f":"N584*(($C586*$N$336)+($C587*$N$370))","v":917300.65063733805},{"$f":"O584*(($C586*$O$336)+($C587*$O$370))","v":903606.30053804023},11869666.483196111,{"$f":"+P594/P601","v":0.18893637910463609}]
[null,"Irrigation","Sch 10",{"$f":"D584*(($C586*$D$337)+($C587*$D$371))","v":85312.324479000774},{"$f":"E584*(($C586*$E$337)+($C587*$E$371))","v":85110.496388414263},{"$f":"F584*(($C586*$F$337)+($C587*$F$371))","v":65123.021100978614},{"$f":"G584*(($C586*$G$337)+($C587*$G$371))","v":33638.148268637611},{"$f":"H584*(($C586*$H$337)+($C587*$H$371))","v":11877.203820840754},{"$f":"I584*(($C586*$I$337)+($C587*$I$371))","v":3195.6904367440843},{"$f":"J584*(($C586*$J$337)+($C587*$J$371))","v":1345.5225927910851},{"$f":"K584*(($C586*$K$337)+($C587*$K$371))","v":1488.0124592668526},{"$f":"L584*(($C586*$L$337)+($C587*$L$371))","v":1678.0374126930806},{"$f":"M584*(($C586*$M$337)+($C587*$M$371))","v":19961.660554008369},{"$f":"N584*(($C586*$N$337)+($C587*$N$371))","v":45769.843704170264},{"$f":"O584*(($C586*$O$337)+($C587*$O$371))","v":64394.754637980994},418894.71585552674,{"$f":"+P595/P601","v":6.6677906200526722E-3}]
[null,"Traffic Signals","Sch 12",{"$f":"D584*(($C586*$D$338)+($C587*$D$372))","v":1027.4898408165623},{"$f":"E584*(($C586*$E$338)+($C587*$E$372))","v":1049.4576575997453},{"$f":"F584*(($C586*$F$338)+($C587*$F$372))","v":860.48964510039525},{"$f":"G584*(($C586*$G$338)+($C587*$G$372))","v":1140.8895675956187},{"$f":"H584*(($C586*$H$338)+($C587*$H$372))","v":1210.7511633387976},{"$f":"I584*(($C586*$I$338)+($C587*$I$372))","v":1282.4311156238068},{"$f":"J584*(($C586*$J$338)+($C587*$J$372))","v":1476.3696215167897},{"$f":"K584*(($C586*$K$338)+($C587*$K$372))","v":1641.2870863087176},{"$f":"L584*(($C586*$L$338)+($C587*$L$372))","v":1631.6341623581686},{"$f":"M584*(($C586*$M$338)+($C587*$M$372))","v":1353.7529945615613},{"$f":"N584*(($C586*$N$338)+($C587*$N$372))","v":1135.5202039549783},{"$f":"O584*(($C586*$O$338)+($C587*$O$372))","v":1018.6905581056974},14828.763616880839,{"$f":"+P596/P601","v":2.3603804776978275E-4}]
[null,"Outdoor Lighting","Sch 12",{"$f":"D584*(($C586*$D$339)+($C587*$D$373))","v":962.25676811964615},{"$f":"E584*(($C586*$E$339)+($C587*$E$373))","v":828.73093737455088},{"$f":"F584*(($C586*$F$339)+($C587*$F$373))","v":726.159645282631},{"$f":"G584*(($C586*$G$339)+($C587*$G$373))","v":872.78273020240431},{"$f":"H584*(($C586*$H$339)+($C587*$H$373))","v":5984.6051440478914},{"$f":"I584*(($C586*$I$339)+($C587*$I$373))","v":5921.6026650767672},{"$f":"J584*(($C586*$J$339)+($C587*$J$373))","v":6104.7898598929005},{"$f":"K584*(($C586*$K$339)+($C587*$K$373))","v":1167.8031482366873},{"$f":"L584*(($C586*$L$339)+($C587*$L$373))","v":1288.2136657200022},{"$f":"M584*(($C586*$M$339)+($C587*$M$373))","v":1062.9201724710031},{"$f":"N584*(($C586*$N$339)+($C587*$N$373))","v":912.80934457924002},{"$f":"O584*(($C586*$O$339)+($C587*$O$373))","v":1087.6335349039005},26920.307615907626,{"$f":"+P597/P601","v":4.2850618023118983E-4}]
[null,"GS Dist - Small","Sch 23",{"$f":"D584*(($C586*$D$340)+($C587*$D$374))","v":418276.67151449248},{"$f":"E584*(($C586*$E$340)+($C587*$E$374))","v":397083.04865921132},{"$f":"F584*(($C586*$F$340)+($C587*$F$374))","v":346386.65571802529},{"$f":"G584*(($C586*$G$340)+($C587*$G$374))","v":353082.53385440574},{"$f":"H584*(($C586*$H$340)+($C587*$H$374))","v":296338.42117181153},{"$f":"I584*(($C586*$I$340)+($C587*$I$374))","v":335245.61660363601},{"$f":"J584*(($C586*$J$340)+($C587*$J$374))","v":346117.2943151003},{"$f":"K584*(($C586*$K$340)+($C587*$K$374))","v":373033.61377068865},{"$f":"L584*(($C586*$L$340)+($C587*$L$374))","v":369890.63054917601},{"$f":"M584*(($C586*$M$340)+($C587*$M$374))","v":335718.84930454154},{"$f":"N584*(($C586*$N$340)+($C587*$N$374))","v":378550.56930734654},{"$f":"O584*(($C586*$O$340)+($C587*$O$374))","v":395672.94535733503},4345396.8501257701,{"$f":"+P598/P601","v":6.9168206857180781E-2}]
[null,"Customer 1","Cust 1",{"$f":"D584*(($C586*$D$341)+($C587*$D$375))","v":94742.905352912479},{"$f":"E584*(($C586*$E$341)+($C587*$E$375))","v":73581.495740000581},{"$f":"F584*(($C586*$F$341)+($C587*$F$375))","v":94813.968108789268},{"$f":"G584*(($C586*$G$341)+($C587*$G$375))","v":111041.81946355685},{"$f":"H584*(($C586*$H$341)+($C587*$H$375))","v":98109.42122740885},{"$f":"I584*(($C586*$I$341)+($C587*$I$375))","v":115168.90957361905},{"$f":"J584*(($C586*$J$341)+($C587*$J$375))","v":115021.10163092545},{"$f":"K584*(($C586*$K$341)+($C587*$K$375))","v":89343.34850323353},{"$f":"L584*(($C586*$L$341)+($C587*$L$375))","v":146292.09899275587},{"$f":"M584*(($C586*$M$341)+($C587*$M$375))","v":109186.27251771223},{"$f":"N584*(($C586*$N$341)+($C587*$N$375))","v":105206.29102825213},{"$f":"O584*(($C586*$O$341)+($C587*$O$375))","v":95596.595848046651},1248104.2279872131,{"$f":"+P599/P601","v":1.9866800294256855E-2}]
[null,"Customer 2","Cust 2",{"$f":"D584*(($C586*$D$342)+($C587*$D$376))","v":33501.151593191134},{"$f":"E584*(($C586*$E$342)+($C587*$E$376))","v":34691.739731148104},{"$f":"F584*(($C586*$F$342)+($C587*$F$376))","v":29549.935626678707},{"$f":"G584*(($C586*$G$342)+($C587*$G$376))","v":174080.2667971722},{"$f":"H584*(($C586*$H$342)+($C587*$H$376))","v":182621.04403925134},{"$f":"I584*(($C586*$I$342)+($C587*$I$376))","v":52983.056090883438},{"$f":"J584*(($C586*$J$342)+($C587*$J$376))","v":39206.242985858837},{"$f":"K584*(($C586*$K$342)+($C587*$K$376))","v":179815.03429703898},{"$f":"L584*(($C586*$L$342)+($C587*$L$376))","v":188380.35242573463},{"$f":"M584*(($C586*$M$342)+($C587*$M$376))","v":154970.8803701397},{"$f":"N584*(($C586*$N$342)+($C587*$N$376))","v":130313.99965870335},{"$f":"O584*(($C586*$O$342)+($C587*$O$376))","v":43487.587667115404},1243601.291282916,{"$f":"+P600/P601","v":1.9795124433991389E-2}]
[null,"Total",null,{"$f":"SUM(D590:D600)","v":5460536.8649846092},5474069.6505502323,4897600.2675775681,5025754.971048668,5250354.1106784986,5387535.8718480449,5307187.5472224094,5317724.4999146629,5342375.0063655283,5021059.8029400297,5002186.9680837663,5337230.1947674835,62823615.755981505,{"$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":383.82183428624063},407.02090653067359,969.91908291232164,685.25107838044528,497.00668501481698,3303.4750918514565,3519.536286389934,2402.5048465005907,1204.1440440979484,627.11957093162187,538.04705516110698,830.88510734150009,{"$f":"SUM(D604:O604)","v":15368.731589398656}]
[null,{"$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$366))","v":105.66128376926854},{"$f":"E604*(($C606*$E$332)+($C607*$E$366))","v":130.99083424187035},{"$f":"F604*(($C606*$F$332)+($C607*$F$366))","v":300.25465756731438},{"$f":"G604*(($C606*$G$332)+($C607*$G$366))","v":180.53383124348068},{"$f":"H604*(($C606*$H$332)+($C607*$H$366))","v":121.3403931480043},{"$f":"I604*(($C606*$I$332)+($C607*$I$366))","v":907.96765947178096},{"$f":"J604*(($C606*$J$332)+($C607*$J$366))","v":1094.1781363010732},{"$f":"K604*(($C606*$K$332)+($C607*$K$366))","v":734.39488150670911},{"$f":"L604*(($C606*$L$332)+($C607*$L$366))","v":338.87770979114526},{"$f":"M604*(($C606*$M$332)+($C607*$M$366))","v":165.708179382959},{"$f":"N604*(($C606*$N$332)+($C607*$N$366))","v":131.48796413088596},{"$f":"O604*(($C606*$O$332)+($C607*$O$366))","v":199.31871620399809},{"$f":"SUM(D610:O610)","v":4410.7142467584899},{"$f":"+P610/P621","v":0.28699273073394016}]
[null,"GS Dist - Large","Sch 6",{"$f":"D604*(($C606*$D$333)+($C607*$D$367))","v":106.49074300807688},{"$f":"E604*(($C606*$E$333)+($C607*$E$367))","v":108.67447320542989},{"$f":"F604*(($C606*$F$333)+($C607*$F$367))","v":264.64835655983302},{"$f":"G604*(($C606*$G$333)+($C607*$G$367))","v":199.7282400337748},{"$f":"H604*(($C606*$H$333)+($C607*$H$367))","v":141.12421837828896},{"$f":"I604*(($C606*$I$333)+($C607*$I$367))","v":902.55369498065375},{"$f":"J604*(($C606*$J$333)+($C607*$J$367))","v":930.06349356774729},{"$f":"K604*(($C606*$K$333)+($C607*$K$367))","v":635.84751867243324},{"$f":"L604*(($C606*$L$333)+($C607*$L$367))","v":319.32823506244631},{"$f":"M604*(($C606*$M$333)+($C607*$M$367))","v":171.09103665851111},{"$f":"N604*(($C606*$N$333)+($C607*$N$367))","v":147.19479869702971},{"$f":"O604*(($C606*$O$333)+($C607*$O$367))","v":231.6105037790181},{"$f":"SUM(D611:O611)","v":4158.3553126032439},{"$f":"+P611/P621","v":0.27057244694621863}]
[null,"GS Dist - > 1MW","Sch 8",{"$f":"D604*(($C606*$D$334)+($C607*$D$368))","v":38.469422712250129},{"$f":"E604*(($C606*$E$334)+($C607*$E$368))","v":37.001072991803554},{"$f":"F604*(($C606*$F$334)+($C607*$F$368))","v":90.921200704504756},{"$f":"G604*(($C606*$G$334)+($C607*$G$368))","v":66.505227759595897},{"$f":"H604*(($C606*$H$334)+($C607*$H$368))","v":51.273013225228347},{"$f":"I604*(($C606*$I$334)+($C607*$I$368))","v":325.78476557254595},{"$f":"J604*(($C606*$J$334)+($C607*$J$368))","v":329.03638302884406},{"$f":"K604*(($C606*$K$334)+($C607*$K$368))","v":221.1352803259829},{"$f":"L604*(($C606*$L$334)+($C607*$L$368))","v":111.23865586506861},{"$f":"M604*(($C606*$M$334)+($C607*$M$368))","v":61.152612133210916},{"$f":"N604*(($C606*$N$334)+($C607*$N$368))","v":56.881747030239005},{"$f":"O604*(($C606*$O$334)+($C607*$O$368))","v":88.713015378687075},1478.1123967279611,{"$f":"+P612/P621","v":9.6176603002655195E-2}]
[null,"ST Lighting","Sch 7,11,12",{"$f":"D604*(($C606*$D$335)+($C607*$D$369))","v":1.4206435912143012},{"$f":"E604*(($C606*$E$335)+($C607*$E$369))","v":1.3487383182488197},{"$f":"F604*(($C606*$F$335)+($C607*$F$369))","v":3.2457620050637064},{"$f":"G604*(($C606*$G$335)+($C607*$G$369))","v":2.6338506775211803},{"$f":"H604*(($C606*$H$335)+($C607*$H$369))","v":2.050386395449852},{"$f":"I604*(($C606*$I$335)+($C607*$I$369))","v":13.078840682893226},{"$f":"J604*(($C606*$J$335)+($C607*$J$369))","v":12.948780733798689},{"$f":"K604*(($C606*$K$335)+($C607*$K$369))","v":9.1431586636474353},{"$f":"L604*(($C606*$L$335)+($C607*$L$369))","v":4.7967554111719561},{"$f":"M604*(($C606*$M$335)+($C607*$M$369))","v":2.6538093060181884},{"$f":"N604*(($C606*$N$335)+($C607*$N$369))","v":2.3416725029944896},{"$f":"O604*(($C606*$O$335)+($C607*$O$369))","v":3.4128533585907124},59.075251646612557,{"$f":"+P613/P621","v":3.8438599374955979E-3}]
[null,"GS Trans","Sch 9",{"$f":"D604*(($C606*$D$336)+($C607*$D$370))","v":83.7817368962546},{"$f":"E604*(($C606*$E$336)+($C607*$E$370))","v":77.303223799750654},{"$f":"F604*(($C606*$F$336)+($C607*$F$370))","v":188.43305672868195},{"$f":"G604*(($C606*$G$336)+($C607*$G$370))","v":148.84129514033506},{"$f":"H604*(($C606*$H$336)+($C607*$H$370))","v":114.20267018150427},{"$f":"I604*(($C606*$I$336)+($C607*$I$370))","v":742.49074016594273},{"$f":"J604*(($C606*$J$336)+($C607*$J$370))","v":745.15913566149572},{"$f":"K604*(($C606*$K$336)+($C607*$K$370))","v":527.67242473148576},{"$f":"L604*(($C606*$L$336)+($C607*$L$370))","v":267.71661103116571},{"$f":"M604*(($C606*$M$336)+($C607*$M$370))","v":145.52833408155018},{"$f":"N604*(($C606*$N$336)+($C607*$N$370))","v":129.1274597708497},{"$f":"O604*(($C606*$O$336)+($C607*$O$370))","v":193.09090049779314},3363.3475886868091,{"$f":"+P614/P621","v":0.21884353755041461}]
[null,"Irrigation","Sch 10",{"$f":"D604*(($C606*$D$337)+($C607*$D$371))","v":7.0787440860682995},{"$f":"E604*(($C606*$E$337)+($C607*$E$371))","v":7.7485582953080154},{"$f":"F604*(($C606*$F$337)+($C607*$F$371))","v":17.685625124220714},{"$f":"G604*(($C606*$G$337)+($C607*$G$371))","v":9.3883126520973494},{"$f":"H604*(($C606*$H$337)+($C607*$H$371))","v":2.78695431877571},{"$f":"I604*(($C606*$I$337)+($C607*$I$371))","v":5.0465503398949503},{"$f":"J604*(($C606*$J$337)+($C607*$J$371))","v":1.2393870401517886},{"$f":"K604*(($C606*$K$337)+($C607*$K$371))","v":0.62567934426776928},{"$f":"L604*(($C606*$L$337)+($C607*$L$371))","v":0.37568150756412189},{"$f":"M604*(($C606*$M$337)+($C607*$M$371))","v":0.22124541198568634},{"$f":"N604*(($C606*$N$337)+($C607*$N$371))","v":3.1627960038574146},{"$f":"O604*(($C606*$O$337)+($C607*$O$371))","v":12.224876187174861},67.584410311366682,{"$f":"+P615/P621","v":4.3975268823086451E-3}]
[null,"Traffic Signals","Sch 12",{"$f":"D604*(($C606*$D$338)+($C607*$D$372))","v":8.9065739874764779E-2},{"$f":"E604*(($C606*$E$338)+($C607*$E$372))","v":9.4745131594422466E-2},{"$f":"F604*(($C606*$F$338)+($C607*$F$372))","v":0.22409917858963785},{"$f":"G604*(($C606*$G$338)+($C607*$G$372))","v":0.15834013670735034},{"$f":"H604*(($C606*$H$338)+($C607*$H$372))","v":0.14433711891128578},{"$f":"I604*(($C606*$I$338)+($C607*$I$372))","v":0.92670541028057463},{"$f":"J604*(($C606*$J$338)+($C607*$J$372))","v":0.98546292565281146},{"$f":"K604*(($C606*$K$338)+($C607*$K$372))","v":0.78760260477102595},{"$f":"L604*(($C606*$L$338)+($C607*$L$372))","v":0.39694862505741696},{"$f":"M604*(($C606*$M$338)+($C607*$M$372))","v":0.20890413219520859},{"$f":"N604*(($C606*$N$338)+($C607*$N$372))","v":0.15167847941453128},{"$f":"O604*(($C606*$O$338)+($C607*$O$372))","v":0.25759142513379529},4.4254809081828261,{"$f":"+P616/P621","v":2.8795355572710499E-4}]
[null,"Outdoor Lighting","Sch 12",{"$f":"D604*(($C606*$D$339)+($C607*$D$373))","v":0.27054860496400901},{"$f":"E604*(($C606*$E$339)+($C607*$E$373))","v":0.24647901026710486},{"$f":"F604*(($C606*$F$339)+($C607*$F$373))","v":0.57523363175478781},{"$f":"G604*(($C606*$G$339)+($C607*$G$373))","v":0.47600832950137473},{"$f":"H604*(($C606*$H$339)+($C607*$H$373))","v":0.44418678467868433},{"$f":"I604*(($C606*$I$339)+($C607*$I$373))","v":3.1566696881466929},{"$f":"J604*(($C606*$J$339)+($C607*$J$373))","v":3.0865139517976479},{"$f":"K604*(($C606*$K$339)+($C607*$K$373))","v":2.1104160047722016},{"$f":"L604*(($C606*$L$339)+($C607*$L$373))","v":1.1614271265151184},{"$f":"M604*(($C606*$M$339)+($C607*$M$373))","v":0.53102577436283327},{"$f":"N604*(($C606*$N$339)+($C607*$N$373))","v":0.39273572372089371},{"$f":"O604*(($C606*$O$339)+($C607*$O$373))","v":0.67727901808155899},13.128523648562906,{"$f":"+P617/P621","v":8.542359902764488E-4}]
[null,"GS Dist - Small","Sch 23",{"$f":"D604*(($C606*$D$340)+($C607*$D$374))","v":23.339262361442604},{"$f":"E604*(($C606*$E$340)+($C607*$E$374))","v":25.17016574883278},{"$f":"F604*(($C606*$F$340)+($C607*$F$374))","v":60.291001173652184},{"$f":"G604*(($C606*$G$340)+($C607*$G$374))","v":43.5969291091183},{"$f":"H604*(($C606*$H$340)+($C607*$H$374))","v":30.512270244496872},{"$f":"I604*(($C606*$I$340)+($C607*$I$374))","v":196.42922259599385},{"$f":"J604*(($C606*$J$340)+($C607*$J$374))","v":216.42249168279702},{"$f":"K604*(($C606*$K$340)+($C607*$K$374))","v":156.59268828562432},{"$f":"L604*(($C606*$L$340)+($C607*$L$374))","v":78.37245887829944},{"$f":"M604*(($C606*$M$340)+($C607*$M$374))","v":40.752156782693277},{"$f":"N604*(($C606*$N$340)+($C607*$N$374))","v":34.196714141576919},{"$f":"O604*(($C606*$O$340)+($C607*$O$374))","v":52.05568584634328},957.73104685087083,{"$f":"+P618/P621","v":6.2316856877864465E-2}]
[null,"Customer 1","Cust 1",{"$f":"D604*(($C606*$D$341)+($C607*$D$375))","v":7.8011826044369057},{"$f":"E604*(($C606*$E$341)+($C607*$E$375))","v":8.1246883544899617},{"$f":"F604*(($C606*$F$341)+($C607*$F$375))","v":20.23185363525478},{"$f":"G604*(($C606*$G$341)+($C607*$G$375))","v":13.136683376753684},{"$f":"H604*(($C606*$H$341)+($C607*$H$375))","v":12.268238313679429},{"$f":"I604*(($C606*$I$341)+($C607*$I$375))","v":76.089771893290759},{"$f":"J604*(($C606*$J$341)+($C607*$J$375))","v":82.415809141944948},{"$f":"K604*(($C606*$K$341)+($C607*$K$375))","v":53.675576704174262},{"$f":"L604*(($C606*$L$341)+($C607*$L$375))","v":33.008930903227863},{"$f":"M604*(($C606*$M$341)+($C607*$M$375))","v":14.137631506829441},{"$f":"N604*(($C606*$N$341)+($C607*$N$375))","v":14.96826511552135},{"$f":"O604*(($C606*$O$341)+($C607*$O$375))","v":22.443580327453457},358.30221187705683,{"$f":"+P619/P621","v":2.3313713938775103E-2}]
[null,"Customer 2","Cust 2",{"$f":"D604*(($C606*$D$342)+($C607*$D$376))","v":9.419200912389611},{"$f":"E604*(($C606*$E$342)+($C607*$E$376))","v":10.31792743307807},{"$f":"F604*(($C606*$F$342)+($C607*$F$376))","v":23.408236603451975},{"$f":"G604*(($C606*$G$342)+($C607*$G$376))","v":20.25235992155957},{"$f":"H604*(($C606*$H$342)+($C607*$H$376))","v":20.860016905799316},{"$f":"I604*(($C606*$I$342)+($C607*$I$376))","v":129.95047105003383},{"$f":"J604*(($C606*$J$342)+($C607*$J$376))","v":104.00069235463052},{"$f":"K604*(($C606*$K$342)+($C607*$K$376))","v":60.519619656722654},{"$f":"L604*(($C606*$L$342)+($C607*$L$376))","v":48.870629896286353},{"$f":"M604*(($C606*$M$342)+($C607*$M$376))","v":25.134635761306146},{"$f":"N604*(($C606*$N$342)+($C607*$N$376))","v":18.14122356501699},{"$f":"O604*(($C606*$O$342)+($C607*$O$376))","v":27.080105319225947},497.95511937950096,{"$f":"+P620/P621","v":3.2400534584323799E-2}]
[null,"Total",null,{"$f":"SUM(D610:D620)","v":383.82183428624063},407.02090653067359,969.91908291232187,685.25107838044528,497.00668501481698,3303.4750918514574,3519.5362863899345,2402.5048465005902,1204.1440440979479,627.11957093162209,538.04705516110687,830.88510734150009,15368.731589398662,{"$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":0},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]